[LTKM] QoQ TTM Result on 31-Dec-2020 [#3]

Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -50.08%
YoY- -222.93%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 162,391 153,502 137,402 135,109 147,949 166,864 187,188 -9.03%
PBT -24,465 -24,223 -28,441 -24,531 -14,344 677 11,461 -
Tax 1,042 1,016 1,048 1,153 -1,233 -4,095 -5,974 -
NP -23,423 -23,207 -27,393 -23,378 -15,577 -3,418 5,487 -
-
NP to SH -23,423 -23,207 -27,393 -23,378 -15,577 -3,418 5,487 -
-
Tax Rate - - - - - 604.87% 52.12% -
Total Cost 185,814 176,709 164,795 158,487 163,526 170,282 181,701 1.50%
-
Net Worth 221,826 214,671 221,176 231,585 231,585 235,488 240,692 -5.29%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - 650 650 650 -
Div Payout % - - - - 0.00% 0.00% 11.86% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 221,826 214,671 221,176 231,585 231,585 235,488 240,692 -5.29%
NOSH 143,114 130,104 130,104 130,104 130,104 130,104 130,104 6.55%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -14.42% -15.12% -19.94% -17.30% -10.53% -2.05% 2.93% -
ROE -10.56% -10.81% -12.39% -10.09% -6.73% -1.45% 2.28% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 113.47 117.98 105.61 103.85 113.72 128.25 143.88 -14.62%
EPS -16.37 -17.84 -21.05 -17.97 -11.97 -2.63 4.22 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 0.50 -
NAPS 1.55 1.65 1.70 1.78 1.78 1.81 1.85 -11.11%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 113.47 107.26 96.01 94.41 103.38 116.60 130.80 -9.03%
EPS -16.37 -16.22 -19.14 -16.34 -10.88 -2.39 3.83 -
DPS 0.00 0.00 0.00 0.00 0.45 0.45 0.45 -
NAPS 1.55 1.50 1.5455 1.6182 1.6182 1.6455 1.6818 -5.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.09 1.07 0.00 0.92 0.90 1.05 1.09 -
P/RPS 0.96 0.91 0.00 0.89 0.79 0.82 0.76 16.83%
P/EPS -6.66 -6.00 0.00 -5.12 -7.52 -39.97 25.85 -
EY -15.02 -16.67 0.00 -19.53 -13.30 -2.50 3.87 -
DY 0.00 0.00 0.00 0.00 0.56 0.48 0.46 -
P/NAPS 0.70 0.65 0.00 0.52 0.51 0.58 0.59 12.06%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 19/08/21 25/05/21 25/02/21 19/11/20 24/08/20 21/05/20 -
Price 1.31 1.10 0.935 1.00 0.92 0.94 1.09 -
P/RPS 1.15 0.93 0.89 0.96 0.81 0.73 0.76 31.76%
P/EPS -8.00 -6.17 -4.44 -5.57 -7.68 -35.78 25.85 -
EY -12.49 -16.22 -22.52 -17.97 -13.01 -2.79 3.87 -
DY 0.00 0.00 0.00 0.00 0.54 0.53 0.46 -
P/NAPS 0.85 0.67 0.55 0.56 0.52 0.52 0.59 27.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment