[LTKM] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -454.65%
YoY- -172.36%
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 66,634 57,054 52,003 42,190 41,642 48,246 0 -100.00%
PBT 13,763 1,639 5,851 -601 832 5,338 0 -100.00%
Tax -925 -236 -1,109 -9 11 -694 0 -100.00%
NP 12,838 1,403 4,742 -610 843 4,644 0 -100.00%
-
NP to SH 12,838 1,403 4,742 -610 843 4,644 0 -100.00%
-
Tax Rate 6.72% 14.40% 18.95% - -1.32% 13.00% - -
Total Cost 53,796 55,651 47,261 42,800 40,799 43,602 0 -100.00%
-
Net Worth 81,842 64,538 63,092 56,933 58,730 60,800 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 2,004 803 813 - - - -
Div Payout % - 142.86% 16.95% 0.00% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 81,842 64,538 63,092 56,933 58,730 60,800 0 -100.00%
NOSH 40,118 40,085 40,186 40,666 39,952 40,000 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 19.27% 2.46% 9.12% -1.45% 2.02% 9.63% 0.00% -
ROE 15.69% 2.17% 7.52% -1.07% 1.44% 7.64% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 166.09 142.33 129.40 103.75 104.23 120.62 0.00 -100.00%
EPS 32.00 3.50 11.80 -1.50 2.11 11.61 0.00 -100.00%
DPS 0.00 5.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 2.04 1.61 1.57 1.40 1.47 1.52 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 41,157
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 46.54 39.85 36.32 29.47 29.08 33.70 0.00 -100.00%
EPS 8.97 0.98 3.31 -0.43 0.59 3.24 0.00 -100.00%
DPS 0.00 1.40 0.56 0.57 0.00 0.00 0.00 -
NAPS 0.5716 0.4508 0.4407 0.3977 0.4102 0.4247 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.32 1.03 1.09 0.88 1.33 1.37 0.00 -
P/RPS 0.79 0.72 0.84 0.85 1.28 1.14 0.00 -100.00%
P/EPS 4.13 29.43 9.24 -58.67 63.03 11.80 0.00 -100.00%
EY 24.24 3.40 10.83 -1.70 1.59 8.47 0.00 -100.00%
DY 0.00 4.85 1.83 2.27 0.00 0.00 0.00 -
P/NAPS 0.65 0.64 0.69 0.63 0.90 0.90 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 11/04/05 24/02/04 25/02/03 26/02/02 01/03/01 - -
Price 1.29 1.00 1.05 0.94 1.30 1.26 0.00 -
P/RPS 0.78 0.70 0.81 0.91 1.25 1.04 0.00 -100.00%
P/EPS 4.03 28.57 8.90 -62.67 61.61 10.85 0.00 -100.00%
EY 24.81 3.50 11.24 -1.60 1.62 9.21 0.00 -100.00%
DY 0.00 5.00 1.90 2.13 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.67 0.67 0.88 0.83 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