[LITRAK] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -76.85%
YoY- -13.28%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 76,417 74,442 72,485 60,207 59,638 56,296 50,677 7.07%
PBT 33,679 47,806 36,897 27,418 29,958 11,445 44,593 -4.56%
Tax -10,320 -13,547 -11,653 -9,230 -8,985 -8,026 -7,711 4.97%
NP 23,359 34,259 25,244 18,188 20,973 3,419 36,882 -7.32%
-
NP to SH 23,359 34,259 25,244 18,188 20,973 3,419 36,882 -7.32%
-
Tax Rate 30.64% 28.34% 31.58% 33.66% 29.99% 70.13% 17.29% -
Total Cost 53,058 40,183 47,241 42,019 38,665 52,877 13,795 25.14%
-
Net Worth 445,016 964,484 876,886 797,451 869,496 827,638 801,546 -9.33%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 49,805 - - - - - - -
Div Payout % 213.22% - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 445,016 964,484 876,886 797,451 869,496 827,638 801,546 -9.33%
NOSH 498,059 493,645 489,224 486,310 483,295 481,549 480,860 0.58%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 30.57% 46.02% 34.83% 30.21% 35.17% 6.07% 72.78% -
ROE 5.25% 3.55% 2.88% 2.28% 2.41% 0.41% 4.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.34 15.08 14.82 12.38 12.34 11.69 10.54 6.44%
EPS 4.69 6.94 5.16 3.74 4.34 0.71 7.67 -7.86%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8935 1.9538 1.7924 1.6398 1.7991 1.7187 1.6669 -9.86%
Adjusted Per Share Value based on latest NOSH - 486,310
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.03 13.67 13.31 11.06 10.95 10.34 9.31 7.06%
EPS 4.29 6.29 4.64 3.34 3.85 0.63 6.77 -7.31%
DPS 9.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8171 1.771 1.6102 1.4643 1.5966 1.5197 1.4718 -9.33%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.50 3.18 4.00 2.58 2.27 2.55 2.39 -
P/RPS 16.29 21.09 27.00 20.84 18.40 21.81 22.68 -5.36%
P/EPS 53.30 45.82 77.52 68.98 52.31 359.15 31.16 9.35%
EY 1.88 2.18 1.29 1.45 1.91 0.28 3.21 -8.52%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 1.63 2.23 1.57 1.26 1.48 1.43 11.83%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 22/08/08 28/08/07 28/08/06 19/08/05 26/08/04 21/08/03 -
Price 2.69 1.77 3.84 2.74 2.35 2.38 2.74 -
P/RPS 17.53 11.74 25.92 22.13 19.04 20.36 26.00 -6.35%
P/EPS 57.36 25.50 74.42 73.26 54.15 335.21 35.72 8.20%
EY 1.74 3.92 1.34 1.36 1.85 0.30 2.80 -7.61%
DY 3.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 0.91 2.14 1.67 1.31 1.38 1.64 10.64%

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