[LTKM] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 168.96%
YoY- 196.59%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 79,712 87,428 82,948 64,628 52,772 56,876 65,892 3.22%
PBT 6,060 17,460 7,980 4,652 -3,688 356 9,836 -7.75%
Tax -556 -1,832 -1,148 -1,368 3,688 104 -2,856 -23.86%
NP 5,504 15,628 6,832 3,284 0 460 6,980 -3.88%
-
NP to SH 5,504 15,628 6,832 3,284 -3,400 460 6,980 -3.88%
-
Tax Rate 9.17% 10.49% 14.39% 29.41% - -29.21% 29.04% -
Total Cost 74,208 71,800 76,116 61,344 52,772 56,416 58,912 3.92%
-
Net Worth 85,180 74,610 70,454 61,985 59,095 57,500 57,633 6.72%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 85,180 74,610 70,454 61,985 59,095 57,500 57,633 6.72%
NOSH 40,952 40,112 42,700 41,050 40,476 39,655 40,022 0.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.90% 17.88% 8.24% 5.08% 0.00% 0.81% 10.59% -
ROE 6.46% 20.95% 9.70% 5.30% -5.75% 0.80% 12.11% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 194.65 217.95 194.26 157.44 130.38 143.43 164.64 2.82%
EPS 13.44 38.96 16.00 8.00 -8.40 1.16 17.44 -4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.86 1.65 1.51 1.46 1.45 1.44 6.31%
Adjusted Per Share Value based on latest NOSH - 41,050
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 55.70 61.09 57.96 45.16 36.87 39.74 46.04 3.22%
EPS 3.85 10.92 4.77 2.29 -2.38 0.32 4.88 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5952 0.5213 0.4923 0.4331 0.4129 0.4018 0.4027 6.72%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.19 1.01 0.99 0.93 1.11 1.15 2.06 -
P/RPS 0.61 0.46 0.51 0.59 0.85 0.80 1.25 -11.26%
P/EPS 8.85 2.59 6.19 11.63 -13.21 99.14 11.81 -4.69%
EY 11.29 38.57 16.16 8.60 -7.57 1.01 8.47 4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.60 0.62 0.76 0.79 1.43 -14.20%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 29/08/05 16/08/04 28/08/03 21/08/02 28/08/01 21/08/00 -
Price 1.25 1.05 0.99 1.02 1.09 1.32 2.19 -
P/RPS 0.64 0.48 0.51 0.65 0.84 0.92 1.33 -11.47%
P/EPS 9.30 2.70 6.19 12.75 -12.98 113.79 12.56 -4.88%
EY 10.75 37.10 16.16 7.84 -7.71 0.88 7.96 5.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.60 0.68 0.75 0.91 1.52 -14.34%

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