[LTKM] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[LTKM] LTKM BHD
Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 110.12%
YoY- -82.73%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 88,386 77,186 68,252 57,850 56,880 66,642 5.80%
PBT 20,620 1,818 8,066 544 2,042 8,850 18.42%
Tax -1,590 -446 -1,616 -200 -50 -2,638 -9.62%
NP 19,030 1,372 6,450 344 1,992 6,212 25.08%
-
NP to SH 19,030 1,372 6,450 344 1,992 6,212 25.08%
-
Tax Rate 7.71% 24.53% 20.03% 36.76% 2.45% 29.81% -
Total Cost 69,356 75,814 61,802 57,506 54,888 60,430 2.79%
-
Net Worth 78,623 64,161 62,484 58,400 59,199 0 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 4,035 1,612 - - - -
Div Payout % - 294.12% 25.00% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 78,623 64,161 62,484 58,400 59,199 0 -
NOSH 40,113 40,352 40,312 39,999 39,999 39,974 0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 21.53% 1.78% 9.45% 0.59% 3.50% 9.32% -
ROE 24.20% 2.14% 10.32% 0.59% 3.36% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 220.34 191.28 169.31 144.63 142.20 166.71 5.73%
EPS 47.44 3.40 16.00 0.86 4.98 15.54 24.99%
DPS 0.00 10.00 4.00 0.00 0.00 0.00 -
NAPS 1.96 1.59 1.55 1.46 1.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,078
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.76 53.93 47.69 40.42 39.74 46.57 5.80%
EPS 13.30 0.96 4.51 0.24 1.39 4.34 25.08%
DPS 0.00 2.82 1.13 0.00 0.00 0.00 -
NAPS 0.5494 0.4483 0.4366 0.4081 0.4137 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.06 0.98 1.00 0.94 1.16 1.73 -
P/RPS 0.48 0.51 0.59 0.65 0.82 1.04 -14.32%
P/EPS 2.23 28.82 6.25 109.30 23.29 11.13 -27.48%
EY 44.75 3.47 16.00 0.91 4.29 8.98 37.85%
DY 0.00 10.20 4.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.65 0.64 0.78 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 25/11/04 10/11/03 19/11/02 21/11/01 - -
Price 1.07 1.01 1.01 0.91 1.30 0.00 -
P/RPS 0.49 0.53 0.60 0.63 0.91 0.00 -
P/EPS 2.26 29.71 6.31 105.81 26.10 0.00 -
EY 44.34 3.37 15.84 0.95 3.83 0.00 -
DY 0.00 9.90 3.96 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.65 0.62 0.88 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