[LCTH] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
08-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 275.63%
YoY- 22.98%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 102,388 152,918 136,402 286,474 373,028 287,002 266,012 -14.70%
PBT -18,778 -3,852 -13,556 39,344 33,950 32,704 44,672 -
Tax 2,830 1,720 -418 -6,394 -7,158 -3,588 -7,588 -
NP -15,948 -2,132 -13,974 32,950 26,792 29,116 37,084 -
-
NP to SH -15,948 -2,132 -13,974 32,950 26,792 29,116 37,084 -
-
Tax Rate - - - 16.25% 21.08% 10.97% 16.99% -
Total Cost 118,336 155,050 150,376 253,524 346,236 257,886 228,928 -10.41%
-
Net Worth 190,752 216,753 208,889 219,426 0 275,583 276,029 -5.97%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 3,597 24,020 23,963 - -
Div Payout % - - - 10.92% 89.65% 82.30% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 190,752 216,753 208,889 219,426 0 275,583 276,029 -5.97%
NOSH 359,909 355,333 360,154 359,716 600,502 599,094 600,064 -8.16%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -15.58% -1.39% -10.24% 11.50% 7.18% 10.14% 13.94% -
ROE -8.36% -0.98% -6.69% 15.02% 0.00% 10.57% 13.43% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.45 43.04 37.87 79.64 62.12 47.91 44.33 -7.12%
EPS -4.42 -0.60 -3.88 9.16 7.44 4.86 6.18 -
DPS 0.00 0.00 0.00 1.00 4.00 4.00 0.00 -
NAPS 0.53 0.61 0.58 0.61 0.00 0.46 0.46 2.38%
Adjusted Per Share Value based on latest NOSH - 359,748
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 28.44 42.48 37.89 79.58 103.62 79.72 73.89 -14.70%
EPS -4.43 -0.59 -3.88 9.15 7.44 8.09 10.30 -
DPS 0.00 0.00 0.00 1.00 6.67 6.66 0.00 -
NAPS 0.5299 0.6021 0.5802 0.6095 0.00 0.7655 0.7667 -5.96%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.22 0.29 0.35 0.22 1.09 1.03 1.84 -
P/RPS 0.77 0.67 0.92 0.28 1.75 2.15 4.15 -24.46%
P/EPS -4.96 -48.33 -9.02 2.40 24.43 21.19 29.77 -
EY -20.14 -2.07 -11.09 41.64 4.09 4.72 3.36 -
DY 0.00 0.00 0.00 4.55 3.67 3.88 0.00 -
P/NAPS 0.42 0.48 0.60 0.36 0.00 2.24 4.00 -31.30%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 12/08/11 12/08/10 14/08/09 08/08/08 08/08/07 27/07/06 29/07/05 -
Price 0.19 0.29 0.38 0.17 1.08 1.03 1.56 -
P/RPS 0.67 0.67 1.00 0.21 1.74 2.15 3.52 -24.14%
P/EPS -4.29 -48.33 -9.79 1.86 24.21 21.19 25.24 -
EY -23.32 -2.07 -10.21 53.88 4.13 4.72 3.96 -
DY 0.00 0.00 0.00 5.88 3.70 3.88 0.00 -
P/NAPS 0.36 0.48 0.66 0.28 0.00 2.24 3.39 -31.17%

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