[LITRAK] YoY Cumulative Quarter Result on 30-Jun-2004 [#1]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -96.16%
YoY- -90.73%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 72,485 60,207 59,638 56,296 50,677 43,413 37,478 11.61%
PBT 36,897 27,418 29,958 11,445 44,593 15,973 14,645 16.64%
Tax -11,653 -9,230 -8,985 -8,026 -7,711 -4,424 -4,104 18.98%
NP 25,244 18,188 20,973 3,419 36,882 11,549 10,541 15.66%
-
NP to SH 25,244 18,188 20,973 3,419 36,882 11,549 10,541 15.66%
-
Tax Rate 31.58% 33.66% 29.99% 70.13% 17.29% 27.70% 28.02% -
Total Cost 47,241 42,019 38,665 52,877 13,795 31,864 26,937 9.81%
-
Net Worth 876,886 797,451 869,496 827,638 801,546 737,108 452,638 11.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 876,886 797,451 869,496 827,638 801,546 737,108 452,638 11.64%
NOSH 489,224 486,310 483,295 481,549 480,860 471,387 452,638 1.30%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 34.83% 30.21% 35.17% 6.07% 72.78% 26.60% 28.13% -
ROE 2.88% 2.28% 2.41% 0.41% 4.60% 1.57% 2.33% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 14.82 12.38 12.34 11.69 10.54 9.21 8.28 10.18%
EPS 5.16 3.74 4.34 0.71 7.67 2.45 2.33 14.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7924 1.6398 1.7991 1.7187 1.6669 1.5637 1.00 10.20%
Adjusted Per Share Value based on latest NOSH - 481,549
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.31 11.06 10.95 10.34 9.31 7.97 6.88 11.62%
EPS 4.64 3.34 3.85 0.63 6.77 2.12 1.94 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6102 1.4643 1.5966 1.5197 1.4718 1.3535 0.8311 11.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.00 2.58 2.27 2.55 2.39 2.80 2.62 -
P/RPS 27.00 20.84 18.40 21.81 22.68 30.40 31.64 -2.60%
P/EPS 77.52 68.98 52.31 359.15 31.16 114.29 112.50 -6.01%
EY 1.29 1.45 1.91 0.28 3.21 0.88 0.89 6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.57 1.26 1.48 1.43 1.79 2.62 -2.64%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 19/08/05 26/08/04 21/08/03 27/08/02 29/08/01 -
Price 3.84 2.74 2.35 2.38 2.74 2.77 2.92 -
P/RPS 25.92 22.13 19.04 20.36 26.00 30.08 35.27 -5.00%
P/EPS 74.42 73.26 54.15 335.21 35.72 113.06 125.39 -8.32%
EY 1.34 1.36 1.85 0.30 2.80 0.88 0.80 8.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.67 1.31 1.38 1.64 1.77 2.92 -5.04%

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