[LITRAK] YoY Cumulative Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 53.03%
YoY- 9.31%
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 169,654 157,009 137,226 115,009 102,060 81,331 16 -9.38%
PBT 63,003 97,347 53,422 92,845 84,994 71,867 15,563 -1.47%
Tax -24,461 -23,923 -14,983 -25,744 -23,606 -21,009 -4,424 -1.80%
NP 38,542 73,424 38,439 67,101 61,388 50,858 11,139 -1.31%
-
NP to SH 38,542 73,424 38,439 67,101 61,388 50,858 11,139 -1.31%
-
Tax Rate 38.83% 24.57% 28.05% 27.73% 27.77% 29.23% 28.43% -
Total Cost 131,112 83,585 98,787 47,908 40,672 30,473 -11,123 -
-
Net Worth 830,440 823,428 757,538 598,204 585,084 602,747 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 24,149 24,105 - 9,055 - - - -100.00%
Div Payout % 62.66% 32.83% - 13.50% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 830,440 823,428 757,538 598,204 585,084 602,747 0 -100.00%
NOSH 482,982 482,101 476,319 452,773 452,047 300,756 300,242 -0.50%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 22.72% 46.76% 28.01% 58.34% 60.15% 62.53% 69,618.75% -
ROE 4.64% 8.92% 5.07% 11.22% 10.49% 8.44% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 35.13 32.57 28.81 25.40 22.58 27.04 0.01 -8.31%
EPS 7.98 15.23 8.07 14.82 13.58 16.91 3.71 -0.81%
DPS 5.00 5.00 0.00 2.00 0.00 0.00 0.00 -100.00%
NAPS 1.7194 1.708 1.5904 1.3212 1.2943 2.0041 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 453,294
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 31.15 28.83 25.20 21.12 18.74 14.93 0.00 -100.00%
EPS 7.08 13.48 7.06 12.32 11.27 9.34 2.05 -1.30%
DPS 4.43 4.43 0.00 1.66 0.00 0.00 0.00 -100.00%
NAPS 1.5249 1.512 1.391 1.0984 1.0743 1.1068 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.73 3.00 2.48 2.94 2.37 0.00 0.00 -
P/RPS 7.77 9.21 8.61 11.57 10.50 0.00 0.00 -100.00%
P/EPS 34.21 19.70 30.73 19.84 17.45 0.00 0.00 -100.00%
EY 2.92 5.08 3.25 5.04 5.73 0.00 0.00 -100.00%
DY 1.83 1.67 0.00 0.68 0.00 0.00 0.00 -100.00%
P/NAPS 1.59 1.76 1.56 2.23 1.83 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 27/02/04 27/02/03 27/02/02 26/02/01 23/02/00 - -
Price 2.47 2.94 2.37 2.95 2.69 5.40 0.00 -
P/RPS 7.03 9.03 8.23 11.61 11.91 19.97 0.00 -100.00%
P/EPS 30.95 19.30 29.37 19.91 19.81 31.93 0.00 -100.00%
EY 3.23 5.18 3.41 5.02 5.05 3.13 0.00 -100.00%
DY 2.02 1.70 0.00 0.68 0.00 0.00 0.00 -100.00%
P/NAPS 1.44 1.72 1.49 2.23 2.08 2.69 0.00 -100.00%

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