[LCTITAN] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -140.31%
YoY- -105.1%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,829,344 5,576,349 4,909,650 3,038,098 4,297,157 4,489,796 3,690,805 0.61%
PBT -676,833 -87,461 1,055,678 -96,560 227,323 658,652 513,765 -
Tax 117,563 41,009 -230,891 22,948 -66,476 -98,731 -57,163 -
NP -559,270 -46,452 824,787 -73,612 160,847 559,921 456,602 -
-
NP to SH -538,229 -41,926 822,295 -81,339 160,679 559,222 455,770 -
-
Tax Rate - - 21.87% - 29.24% 14.99% 11.13% -
Total Cost 4,388,614 5,622,801 4,084,863 3,111,710 4,136,310 3,929,875 3,234,203 5.21%
-
Net Worth 11,957,174 12,731,543 12,827,846 12,137,734 11,751,327 11,546,758 7,930,191 7.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 11,957,174 12,731,543 12,827,846 12,137,734 11,751,327 11,546,758 7,930,191 7.08%
NOSH 2,312,364 2,312,364 2,312,364 2,307,791 2,307,791 2,307,791 1,727,710 4.97%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -14.60% -0.83% 16.80% -2.42% 3.74% 12.47% 12.37% -
ROE -4.50% -0.33% 6.41% -0.67% 1.37% 4.84% 5.75% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 168.13 244.84 215.86 133.66 189.05 197.53 213.62 -3.91%
EPS -23.63 -1.84 36.17 -3.58 7.07 24.60 26.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.25 5.59 5.64 5.34 5.17 5.08 4.59 2.26%
Adjusted Per Share Value based on latest NOSH - 2,312,364
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 165.60 241.15 212.32 131.38 185.83 194.16 159.61 0.61%
EPS -23.28 -1.81 35.56 -3.52 6.95 24.18 19.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.171 5.5059 5.5475 5.2491 5.082 4.9935 3.4295 7.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 1.17 1.97 2.78 1.78 2.98 4.95 0.00 -
P/RPS 0.70 0.80 1.29 1.33 1.58 2.51 0.00 -
P/EPS -4.95 -107.02 7.69 -49.74 42.16 20.12 0.00 -
EY -20.20 -0.93 13.00 -2.01 2.37 4.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.49 0.33 0.58 0.97 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/07/23 28/07/22 28/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.25 2.01 2.83 2.29 2.82 5.32 4.70 -
P/RPS 0.74 0.82 1.31 1.71 1.49 2.69 2.20 -16.59%
P/EPS -5.29 -109.19 7.83 -63.99 39.89 21.62 17.82 -
EY -18.91 -0.92 12.78 -1.56 2.51 4.62 5.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.36 0.50 0.43 0.55 1.05 1.02 -21.41%

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