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

Stock
[LTKM] LTKM BHD
Announcement Date
10-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 96.41%
YoY- 1775.0%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
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 82,196 88,386 77,186 68,252 57,850 56,880 66,642 3.55%
PBT 5,874 20,620 1,818 8,066 544 2,042 8,850 -6.60%
Tax -512 -1,590 -446 -1,616 -200 -50 -2,638 -23.89%
NP 5,362 19,030 1,372 6,450 344 1,992 6,212 -2.42%
-
NP to SH 5,362 19,030 1,372 6,450 344 1,992 6,212 -2.42%
-
Tax Rate 8.72% 7.71% 24.53% 20.03% 36.76% 2.45% 29.81% -
Total Cost 76,834 69,356 75,814 61,802 57,506 54,888 60,430 4.08%
-
Net Worth 84,447 78,623 64,161 62,484 58,400 59,199 0 -
Dividend
30/09/06 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 84,447 78,623 64,161 62,484 58,400 59,199 0 -
NOSH 40,993 40,113 40,352 40,312 39,999 39,999 39,974 0.42%
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 6.52% 21.53% 1.78% 9.45% 0.59% 3.50% 9.32% -
ROE 6.35% 24.20% 2.14% 10.32% 0.59% 3.36% 0.00% -
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 200.51 220.34 191.28 169.31 144.63 142.20 166.71 3.12%
EPS 13.08 47.44 3.40 16.00 0.86 4.98 15.54 -2.83%
DPS 0.00 0.00 10.00 4.00 0.00 0.00 0.00 -
NAPS 2.06 1.96 1.59 1.55 1.46 1.48 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,066
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 57.43 61.76 53.93 47.69 40.42 39.74 46.57 3.55%
EPS 3.75 13.30 0.96 4.51 0.24 1.39 4.34 -2.40%
DPS 0.00 0.00 2.82 1.13 0.00 0.00 0.00 -
NAPS 0.5901 0.5494 0.4483 0.4366 0.4081 0.4137 0.00 -
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 27/09/01 29/09/00 -
Price 1.16 1.06 0.98 1.00 0.94 1.16 1.73 -
P/RPS 0.58 0.48 0.51 0.59 0.65 0.82 1.04 -9.26%
P/EPS 8.87 2.23 28.82 6.25 109.30 23.29 11.13 -3.71%
EY 11.28 44.75 3.47 16.00 0.91 4.29 8.98 3.87%
DY 0.00 0.00 10.20 4.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.62 0.65 0.64 0.78 0.00 -
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 29/11/05 25/11/04 10/11/03 19/11/02 21/11/01 - -
Price 1.14 1.07 1.01 1.01 0.91 1.30 0.00 -
P/RPS 0.57 0.49 0.53 0.60 0.63 0.91 0.00 -
P/EPS 8.72 2.26 29.71 6.31 105.81 26.10 0.00 -
EY 11.47 44.34 3.37 15.84 0.95 3.83 0.00 -
DY 0.00 0.00 9.90 3.96 0.00 0.00 0.00 -
P/NAPS 0.55 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