[LTKM] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Announcement Date
15-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 139.9%
YoY- -89.7%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 123,712 202,190 172,280 169,250 172,902 167,446 186,750 -6.62%
PBT -25,220 26,388 18,106 4,668 23,334 19,282 42,086 -
Tax -1,068 -10,550 -6,674 -2,978 -6,932 -4,960 -12,358 -33.48%
NP -26,288 15,838 11,432 1,690 16,402 14,322 29,728 -
-
NP to SH -26,288 15,838 11,432 1,690 16,402 14,322 29,728 -
-
Tax Rate - 39.98% 36.86% 63.80% 29.71% 25.72% 29.36% -
Total Cost 150,000 186,352 160,848 167,560 156,500 153,124 157,022 -0.75%
-
Net Worth 231,585 252,401 235,488 235,488 228,983 221,176 175,661 4.70%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 231,585 252,401 235,488 235,488 228,983 221,176 175,661 4.70%
NOSH 130,104 130,104 130,104 130,104 130,104 130,104 43,373 20.07%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -21.25% 7.83% 6.64% 1.00% 9.49% 8.55% 15.92% -
ROE -11.35% 6.27% 4.85% 0.72% 7.16% 6.48% 16.92% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 95.09 155.41 132.42 130.09 132.90 128.70 430.57 -22.23%
EPS -20.20 12.18 8.78 1.30 12.60 11.00 68.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.94 1.81 1.81 1.76 1.70 4.05 -12.79%
Adjusted Per Share Value based on latest NOSH - 130,104
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 86.41 141.22 120.33 118.21 120.76 116.95 130.44 -6.62%
EPS -18.36 11.06 7.98 1.18 11.46 10.00 20.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6175 1.7629 1.6448 1.6448 1.5993 1.5448 1.2269 4.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.90 1.35 0.865 1.42 1.31 1.52 4.85 -
P/RPS 0.95 0.87 0.65 1.09 0.99 1.18 1.13 -2.84%
P/EPS -4.45 11.09 9.84 109.32 10.39 13.81 7.08 -
EY -22.45 9.02 10.16 0.91 9.62 7.24 14.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.48 0.78 0.74 0.89 1.20 -13.27%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 19/11/20 19/11/19 14/11/18 15/11/17 17/11/16 25/11/15 25/11/14 -
Price 0.92 1.20 0.825 1.30 1.26 1.66 4.60 -
P/RPS 0.97 0.77 0.62 1.00 0.95 1.29 1.07 -1.62%
P/EPS -4.55 9.86 9.39 100.08 9.99 15.08 6.71 -
EY -21.96 10.14 10.65 1.00 10.01 6.63 14.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.62 0.46 0.72 0.72 0.98 1.14 -12.25%

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