[LTKM] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -90.27%
YoY- 127.1%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 250,568 176,096 111,696 192,992 157,696 159,248 170,728 6.60%
PBT 18,812 -15,348 -32,220 10,916 -5,276 -2,804 19,376 -0.49%
Tax 756 -1,488 -1,360 -8,876 -2,252 -1,432 -7,100 -
NP 19,568 -16,836 -33,580 2,040 -7,528 -4,236 12,276 8.07%
-
NP to SH 19,568 -16,836 -33,580 2,040 -7,528 -4,236 12,276 8.07%
-
Tax Rate -4.02% - - 81.31% - - 36.64% -
Total Cost 231,000 192,932 145,276 190,952 165,224 163,484 158,452 6.48%
-
Net Worth 218,964 214,671 235,488 245,896 228,983 238,090 225,079 -0.45%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 218,964 214,671 235,488 245,896 228,983 238,090 225,079 -0.45%
NOSH 143,114 130,104 130,104 130,104 130,104 130,104 130,104 1.60%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.81% -9.56% -30.06% 1.06% -4.77% -2.66% 7.19% -
ROE 8.94% -7.84% -14.26% 0.83% -3.29% -1.78% 5.45% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 175.08 135.35 85.85 148.34 121.21 122.40 131.22 4.92%
EPS 13.68 -12.96 -25.80 1.56 -5.80 -3.24 9.44 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.65 1.81 1.89 1.76 1.83 1.73 -2.02%
Adjusted Per Share Value based on latest NOSH - 130,104
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 175.01 122.99 78.01 134.80 110.14 111.23 119.24 6.60%
EPS 13.67 -11.76 -23.45 1.42 -5.26 -2.96 8.57 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5294 1.4994 1.6448 1.7175 1.5993 1.6629 1.5721 -0.45%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.21 1.07 1.05 0.985 0.90 1.77 1.41 -
P/RPS 0.69 0.79 1.22 0.66 0.74 1.45 1.07 -7.04%
P/EPS 8.85 -8.27 -4.07 62.82 -15.55 -54.36 14.94 -8.35%
EY 11.30 -12.09 -24.58 1.59 -6.43 -1.84 6.69 9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.65 0.58 0.52 0.51 0.97 0.82 -0.61%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 19/08/21 24/08/20 23/08/19 16/08/18 16/08/17 17/08/16 -
Price 1.23 1.10 0.94 1.35 0.92 1.49 1.41 -
P/RPS 0.70 0.81 1.09 0.91 0.76 1.22 1.07 -6.82%
P/EPS 9.00 -8.50 -3.64 86.10 -15.90 -45.76 14.94 -8.09%
EY 11.12 -11.76 -27.46 1.16 -6.29 -2.19 6.69 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.52 0.71 0.52 0.81 0.82 -0.41%

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