[LTKM] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[LTKM] LTKM BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -62.88%
YoY- -64.78%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 133,932 115,880 89,544 79,712 87,428 82,948 64,628 12.90%
PBT 24,188 -4,620 -924 6,060 17,460 7,980 4,652 31.58%
Tax -5,712 -60 0 -556 -1,832 -1,148 -1,368 26.86%
NP 18,476 -4,680 -924 5,504 15,628 6,832 3,284 33.32%
-
NP to SH 18,476 -4,680 -924 5,504 15,628 6,832 3,284 33.32%
-
Tax Rate 23.62% - - 9.17% 10.49% 14.39% 29.41% -
Total Cost 115,456 120,560 90,468 74,208 71,800 76,116 61,344 11.10%
-
Net Worth 99,536 88,263 86,212 85,180 74,610 70,454 61,985 8.20%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 99,536 88,263 86,212 85,180 74,610 70,454 61,985 8.20%
NOSH 41,130 41,052 41,249 40,952 40,112 42,700 41,050 0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.80% -4.04% -1.03% 6.90% 17.88% 8.24% 5.08% -
ROE 18.56% -5.30% -1.07% 6.46% 20.95% 9.70% 5.30% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 325.62 282.27 217.08 194.65 217.95 194.26 157.44 12.86%
EPS 44.92 -11.40 -2.24 13.44 38.96 16.00 8.00 33.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.15 2.09 2.08 1.86 1.65 1.51 8.17%
Adjusted Per Share Value based on latest NOSH - 40,952
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 93.54 80.94 62.54 55.67 61.06 57.93 45.14 12.89%
EPS 12.90 -3.27 -0.65 3.84 10.92 4.77 2.29 33.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.6165 0.6022 0.5949 0.5211 0.4921 0.4329 8.20%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.20 1.07 1.05 1.19 1.01 0.99 0.93 -
P/RPS 0.37 0.38 0.48 0.61 0.46 0.51 0.59 -7.47%
P/EPS 2.67 -9.39 -46.88 8.85 2.59 6.19 11.63 -21.73%
EY 37.43 -10.65 -2.13 11.29 38.57 16.16 8.60 27.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.50 0.57 0.54 0.60 0.62 -3.51%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 27/08/08 28/08/07 28/08/06 29/08/05 16/08/04 28/08/03 -
Price 1.20 1.07 1.13 1.25 1.05 0.99 1.02 -
P/RPS 0.37 0.38 0.52 0.64 0.48 0.51 0.65 -8.95%
P/EPS 2.67 -9.39 -50.45 9.30 2.70 6.19 12.75 -22.92%
EY 37.43 -10.65 -1.98 10.75 37.10 16.16 7.84 29.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.54 0.60 0.56 0.60 0.68 -4.99%

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