[LCTH] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
08-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.05%
YoY- -11.67%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 175,089 300,316 370,492 306,153 308,850 250,512 0 -
PBT -6,074 34,541 29,080 36,557 49,065 67,914 0 -
Tax -164 -2,261 -6,845 -3,641 -11,801 -11,496 0 -
NP -6,238 32,280 22,234 32,916 37,264 56,418 0 -
-
NP to SH -6,238 32,280 22,234 32,916 37,264 56,418 0 -
-
Tax Rate - 6.55% 23.54% 9.96% 24.05% 16.93% - -
Total Cost 181,327 268,036 348,257 273,237 271,586 194,093 0 -
-
Net Worth 212,354 226,631 0 282,308 281,878 132,088 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - 4,796 18,004 32,035 31,986 - - -
Div Payout % - 14.86% 80.98% 97.32% 85.84% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 212,354 226,631 0 282,308 281,878 132,088 0 -
NOSH 359,923 359,732 600,165 600,656 599,742 455,479 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -3.56% 10.75% 6.00% 10.75% 12.07% 22.52% 0.00% -
ROE -2.94% 14.24% 0.00% 11.66% 13.22% 42.71% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.65 83.48 61.73 50.97 51.50 55.00 0.00 -
EPS -1.73 8.97 6.17 5.48 6.21 12.39 0.00 -
DPS 0.00 1.33 3.00 5.33 5.33 0.00 0.00 -
NAPS 0.59 0.63 0.00 0.47 0.47 0.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 599,349
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 48.64 83.42 102.91 85.04 85.79 69.59 0.00 -
EPS -1.73 8.97 6.18 9.14 10.35 15.67 0.00 -
DPS 0.00 1.33 5.00 8.90 8.89 0.00 0.00 -
NAPS 0.5899 0.6295 0.00 0.7842 0.783 0.3669 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.33 0.17 1.15 1.04 1.39 0.00 0.00 -
P/RPS 0.68 0.20 1.86 2.04 2.70 0.00 0.00 -
P/EPS -19.04 1.89 31.04 18.98 22.37 0.00 0.00 -
EY -5.25 52.78 3.22 5.27 4.47 0.00 0.00 -
DY 0.00 7.84 2.61 5.13 3.84 0.00 0.00 -
P/NAPS 0.56 0.27 0.00 2.21 2.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/09 12/11/08 14/11/07 08/11/06 27/10/05 01/11/04 - -
Price 0.32 0.17 1.13 0.99 0.97 0.00 0.00 -
P/RPS 0.66 0.20 1.83 1.94 1.88 0.00 0.00 -
P/EPS -18.46 1.89 30.50 18.07 15.61 0.00 0.00 -
EY -5.42 52.78 3.28 5.54 6.41 0.00 0.00 -
DY 0.00 7.84 2.65 5.39 5.50 0.00 0.00 -
P/NAPS 0.54 0.27 0.00 2.11 2.06 0.00 0.00 -

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