[LITRAK] YoY Cumulative Quarter Result on 30-Jun-2005 [#1]

Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -62.47%
YoY- 513.43%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 74,442 72,485 60,207 59,638 56,296 50,677 43,413 9.39%
PBT 47,806 36,897 27,418 29,958 11,445 44,593 15,973 20.02%
Tax -13,547 -11,653 -9,230 -8,985 -8,026 -7,711 -4,424 20.48%
NP 34,259 25,244 18,188 20,973 3,419 36,882 11,549 19.84%
-
NP to SH 34,259 25,244 18,188 20,973 3,419 36,882 11,549 19.84%
-
Tax Rate 28.34% 31.58% 33.66% 29.99% 70.13% 17.29% 27.70% -
Total Cost 40,183 47,241 42,019 38,665 52,877 13,795 31,864 3.93%
-
Net Worth 964,484 876,886 797,451 869,496 827,638 801,546 737,108 4.57%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 964,484 876,886 797,451 869,496 827,638 801,546 737,108 4.57%
NOSH 493,645 489,224 486,310 483,295 481,549 480,860 471,387 0.77%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 46.02% 34.83% 30.21% 35.17% 6.07% 72.78% 26.60% -
ROE 3.55% 2.88% 2.28% 2.41% 0.41% 4.60% 1.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.08 14.82 12.38 12.34 11.69 10.54 9.21 8.55%
EPS 6.94 5.16 3.74 4.34 0.71 7.67 2.45 18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9538 1.7924 1.6398 1.7991 1.7187 1.6669 1.5637 3.77%
Adjusted Per Share Value based on latest NOSH - 483,295
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 13.67 13.31 11.06 10.95 10.34 9.31 7.97 9.39%
EPS 6.29 4.64 3.34 3.85 0.63 6.77 2.12 19.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.771 1.6102 1.4643 1.5966 1.5197 1.4718 1.3535 4.57%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 3.18 4.00 2.58 2.27 2.55 2.39 2.80 -
P/RPS 21.09 27.00 20.84 18.40 21.81 22.68 30.40 -5.90%
P/EPS 45.82 77.52 68.98 52.31 359.15 31.16 114.29 -14.11%
EY 2.18 1.29 1.45 1.91 0.28 3.21 0.88 16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.23 1.57 1.26 1.48 1.43 1.79 -1.54%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 28/08/07 28/08/06 19/08/05 26/08/04 21/08/03 27/08/02 -
Price 1.77 3.84 2.74 2.35 2.38 2.74 2.77 -
P/RPS 11.74 25.92 22.13 19.04 20.36 26.00 30.08 -14.50%
P/EPS 25.50 74.42 73.26 54.15 335.21 35.72 113.06 -21.96%
EY 3.92 1.34 1.36 1.85 0.30 2.80 0.88 28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 2.14 1.67 1.31 1.38 1.64 1.77 -10.48%

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