[LTKM] YoY Cumulative Quarter Result on 30-Jun-2002 [#1]

Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -170.95%
YoY- -839.13%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 21,857 20,737 16,157 13,193 14,219 16,473 0 -100.00%
PBT 4,365 1,995 1,163 -922 89 2,459 0 -100.00%
Tax -458 -287 -342 922 26 -714 0 -100.00%
NP 3,907 1,708 821 0 115 1,745 0 -100.00%
-
NP to SH 3,907 1,708 821 -850 115 1,745 0 -100.00%
-
Tax Rate 10.49% 14.39% 29.41% - -29.21% 29.04% - -
Total Cost 17,950 19,029 15,336 13,193 14,104 14,728 0 -100.00%
-
Net Worth 74,610 70,454 61,985 59,095 57,500 57,633 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 74,610 70,454 61,985 59,095 57,500 57,633 0 -100.00%
NOSH 40,112 42,700 41,050 40,476 39,655 40,022 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 17.88% 8.24% 5.08% 0.00% 0.81% 10.59% 0.00% -
ROE 5.24% 2.42% 1.32% -1.44% 0.20% 3.03% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 54.49 48.56 39.36 32.59 35.86 41.16 0.00 -100.00%
EPS 9.74 4.00 2.00 -2.10 0.29 4.36 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.65 1.51 1.46 1.45 1.44 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,476
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 15.27 14.48 11.28 9.21 9.93 11.51 0.00 -100.00%
EPS 2.73 1.19 0.57 -0.59 0.08 1.22 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5211 0.4921 0.4329 0.4127 0.4016 0.4025 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.01 0.99 0.93 1.11 1.15 2.06 0.00 -
P/RPS 1.85 2.04 2.36 3.41 3.21 5.00 0.00 -100.00%
P/EPS 10.37 24.75 46.50 -52.86 396.55 47.25 0.00 -100.00%
EY 9.64 4.04 2.15 -1.89 0.25 2.12 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.62 0.76 0.79 1.43 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 29/08/05 16/08/04 28/08/03 21/08/02 28/08/01 21/08/00 - -
Price 1.05 0.99 1.02 1.09 1.32 2.19 0.00 -
P/RPS 1.93 2.04 2.59 3.34 3.68 5.32 0.00 -100.00%
P/EPS 10.78 24.75 51.00 -51.90 455.17 50.23 0.00 -100.00%
EY 9.28 4.04 1.96 -1.93 0.22 1.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.68 0.75 0.91 1.52 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