[LCTITAN] YoY Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
26-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -10.33%
YoY- -49.41%
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,790,399 7,951,040 7,146,296 4,978,691 6,464,146 6,907,737 5,706,974 0.24%
PBT -744,345 -550,950 1,203,800 1,805 360,978 875,856 758,651 -
Tax 128,919 148,354 -330,923 2,451 -108,778 -98,841 -71,913 -
NP -615,426 -402,596 872,877 4,256 252,200 777,015 686,738 -
-
NP to SH -593,809 -397,425 871,138 -2,572 251,977 776,108 686,082 -
-
Tax Rate - - 27.49% -135.79% 30.13% 11.29% 9.48% -
Total Cost 6,405,825 8,353,636 6,273,419 4,974,435 6,211,946 6,130,722 5,020,236 4.14%
-
Net Worth 11,911,623 12,959,299 12,982,074 11,933,166 11,933,166 11,978,625 11,184,856 1.05%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - 409,960 - - - - -
Div Payout % - - 47.06% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 11,911,623 12,959,299 12,982,074 11,933,166 11,933,166 11,978,625 11,184,856 1.05%
NOSH 2,312,364 2,312,364 2,312,364 2,307,791 2,307,791 2,307,791 2,307,791 0.03%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -10.63% -5.06% 12.21% 0.09% 3.90% 11.25% 12.03% -
ROE -4.99% -3.07% 6.71% -0.02% 2.11% 6.48% 6.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 254.24 349.10 313.77 219.04 284.39 303.91 258.18 -0.25%
EPS -26.07 -17.45 38.29 -0.11 11.09 34.14 36.29 -
DPS 0.00 0.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 5.69 5.70 5.25 5.25 5.27 5.06 0.55%
Adjusted Per Share Value based on latest NOSH - 2,312,364
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 250.41 343.85 309.05 215.31 279.55 298.73 246.80 0.24%
EPS -25.68 -17.19 37.67 -0.11 10.90 33.56 29.67 -
DPS 0.00 0.00 17.73 0.00 0.00 0.00 0.00 -
NAPS 5.1513 5.6043 5.6142 5.1606 5.1606 5.1802 4.837 1.05%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.16 1.34 2.64 2.13 2.68 5.04 5.26 -
P/RPS 0.46 0.38 0.84 0.97 0.94 1.66 2.04 -21.97%
P/EPS -4.45 -7.68 6.90 -1,882.37 24.18 14.76 16.95 -
EY -22.48 -13.02 14.49 -0.05 4.14 6.77 5.90 -
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.46 0.41 0.51 0.96 1.04 -22.80%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 26/10/23 28/10/22 28/10/21 28/10/20 31/10/19 31/10/18 26/10/17 -
Price 1.13 1.32 2.68 2.13 2.52 4.29 5.18 -
P/RPS 0.44 0.38 0.85 0.97 0.89 1.41 2.01 -22.35%
P/EPS -4.33 -7.56 7.01 -1,882.37 22.73 12.56 16.69 -
EY -23.07 -13.22 14.27 -0.05 4.40 7.96 5.99 -
DY 0.00 0.00 6.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.47 0.41 0.48 0.81 1.02 -22.55%

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