[LITRAK] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -26.22%
YoY- 126.08%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 247,700 243,780 225,756 206,384 179,442 152,108 135,104 10.62%
PBT 112,068 114,176 73,556 139,766 66,884 121,238 113,434 -0.20%
Tax -39,232 -37,154 -30,626 -30,918 -18,738 -33,544 -31,590 3.67%
NP 72,836 77,022 42,930 108,848 48,146 87,694 81,844 -1.92%
-
NP to SH 72,836 77,022 42,930 108,848 48,146 87,694 81,844 -1.92%
-
Tax Rate 35.01% 32.54% 41.64% 22.12% 28.02% 27.67% 27.85% -
Total Cost 174,864 166,758 182,826 97,536 131,296 64,414 53,260 21.90%
-
Net Worth 799,491 869,023 829,706 803,644 739,581 596,844 588,581 5.23%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 48,687 48,284 48,235 48,162 - - - -
Div Payout % 66.84% 62.69% 112.36% 44.25% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 799,491 869,023 829,706 803,644 739,581 596,844 588,581 5.23%
NOSH 486,871 482,844 482,359 481,628 473,877 452,497 451,677 1.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 29.40% 31.59% 19.02% 52.74% 26.83% 57.65% 60.58% -
ROE 9.11% 8.86% 5.17% 13.54% 6.51% 14.69% 13.91% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.88 50.49 46.80 42.85 37.87 33.62 29.91 9.25%
EPS 14.96 15.96 8.90 22.60 10.16 19.38 18.12 -3.14%
DPS 10.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 1.6421 1.7998 1.7201 1.6686 1.5607 1.319 1.3031 3.92%
Adjusted Per Share Value based on latest NOSH - 481,923
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 45.48 44.76 41.45 37.90 32.95 27.93 24.81 10.62%
EPS 13.37 14.14 7.88 19.99 8.84 16.10 15.03 -1.93%
DPS 8.94 8.87 8.86 8.84 0.00 0.00 0.00 -
NAPS 1.468 1.5957 1.5235 1.4757 1.358 1.0959 1.0808 5.23%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.79 2.39 2.38 2.74 2.70 2.70 2.62 -
P/RPS 5.48 4.73 5.09 6.39 7.13 8.03 8.76 -7.51%
P/EPS 18.65 14.98 26.74 12.12 26.57 13.93 14.46 4.33%
EY 5.36 6.67 3.74 8.25 3.76 7.18 6.92 -4.16%
DY 3.58 4.18 4.20 3.65 0.00 0.00 0.00 -
P/NAPS 1.70 1.33 1.38 1.64 1.73 2.05 2.01 -2.75%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 26/11/04 21/11/03 25/11/02 29/11/01 02/11/00 -
Price 2.90 2.73 2.78 2.83 2.65 2.87 2.78 -
P/RPS 5.70 5.41 5.94 6.60 7.00 8.54 9.29 -7.81%
P/EPS 19.39 17.11 31.24 12.52 26.08 14.81 15.34 3.98%
EY 5.16 5.84 3.20 7.99 3.83 6.75 6.52 -3.82%
DY 3.45 3.66 3.60 3.53 0.00 0.00 0.00 -
P/NAPS 1.77 1.52 1.62 1.70 1.70 2.18 2.13 -3.03%

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