[LCTITAN] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 196.12%
YoY- 358.73%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,917,665 1,971,298 2,759,480 2,367,093 1,461,834 2,170,003 2,214,259 -2.36%
PBT -213,687 -286,388 105,804 567,108 -205,795 89,130 299,827 -
Tax 24,524 54,832 -2,884 -125,832 36,299 -33,268 -55,558 -
NP -189,163 -231,556 102,920 441,276 -169,496 55,862 244,269 -
-
NP to SH -178,025 -224,757 103,997 440,003 -170,063 55,831 244,197 -
-
Tax Rate - - 2.73% 22.19% - 37.33% 18.53% -
Total Cost 2,106,828 2,202,854 2,656,560 1,925,817 1,631,330 2,114,141 1,969,990 1.12%
-
Net Worth 11,661,091 11,569,989 12,402,302 12,455,952 12,137,734 11,887,706 11,364,920 0.42%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 11,661,091 11,569,989 12,402,302 12,455,952 12,137,734 11,887,706 11,364,920 0.42%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -9.86% -11.75% 3.73% 18.64% -11.59% 2.57% 11.03% -
ROE -1.53% -1.94% 0.84% 3.53% -1.40% 0.47% 2.15% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 84.20 86.55 121.26 104.14 64.31 95.47 97.42 -2.39%
EPS -7.82 -9.87 4.57 19.36 -7.48 2.46 10.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 5.08 5.45 5.48 5.34 5.23 5.00 0.39%
Adjusted Per Share Value based on latest NOSH - 2,307,791
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 82.93 85.25 119.34 102.37 63.22 93.84 95.76 -2.36%
EPS -7.70 -9.72 4.50 19.03 -7.35 2.41 10.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0429 5.0035 5.3635 5.3867 5.2491 5.1409 4.9148 0.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.13 1.35 2.23 2.55 1.16 4.10 6.09 -
P/RPS 1.34 1.56 1.84 2.45 1.80 4.29 6.25 -22.61%
P/EPS -14.46 -13.68 48.80 13.17 -15.50 166.92 56.69 -
EY -6.92 -7.31 2.05 7.59 -6.45 0.60 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.41 0.47 0.22 0.78 1.22 -24.81%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 03/05/24 27/04/23 28/04/22 28/04/21 30/04/20 29/04/19 30/04/18 -
Price 1.07 1.30 2.22 2.99 1.70 3.83 6.29 -
P/RPS 1.27 1.50 1.83 2.87 2.64 4.01 6.46 -23.72%
P/EPS -13.69 -13.17 48.58 15.45 -22.72 155.93 58.55 -
EY -7.31 -7.59 2.06 6.47 -4.40 0.64 1.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.41 0.55 0.32 0.73 1.26 -25.79%

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