[LTKM] YoY Quarter Result on 30-Sep-2004 [#2]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -159.84%
YoY- -142.51%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 25,769 21,170 22,336 17,856 17,969 15,732 14,221 10.40%
PBT 2,916 1,422 5,945 -1,086 2,870 1,194 932 20.92%
Tax -297 -117 -337 64 -466 -172 -51 34.11%
NP 2,619 1,305 5,608 -1,022 2,404 1,022 881 19.90%
-
NP to SH 2,619 1,305 5,608 -1,022 2,404 1,022 881 19.90%
-
Tax Rate 10.19% 8.23% 5.67% - 16.24% 14.41% 5.47% -
Total Cost 23,150 19,865 16,728 18,878 15,565 14,710 13,340 9.61%
-
Net Worth 86,480 84,537 78,624 64,999 62,103 58,514 59,267 6.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 2,044 801 - - -
Div Payout % - - - 0.00% 33.33% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 86,480 84,537 78,624 64,999 62,103 58,514 59,267 6.49%
NOSH 40,985 41,037 40,114 40,880 40,066 40,078 40,045 0.38%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.16% 6.16% 25.11% -5.72% 13.38% 6.50% 6.20% -
ROE 3.03% 1.54% 7.13% -1.57% 3.87% 1.75% 1.49% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 62.87 51.59 55.68 43.68 44.85 39.25 35.51 9.98%
EPS 6.39 3.18 13.98 -2.50 6.00 2.55 2.20 19.43%
DPS 0.00 0.00 0.00 5.00 2.00 0.00 0.00 -
NAPS 2.11 2.06 1.96 1.59 1.55 1.46 1.48 6.08%
Adjusted Per Share Value based on latest NOSH - 40,880
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 18.01 14.79 15.61 12.48 12.56 10.99 9.94 10.40%
EPS 1.83 0.91 3.92 -0.71 1.68 0.71 0.62 19.75%
DPS 0.00 0.00 0.00 1.43 0.56 0.00 0.00 -
NAPS 0.6043 0.5907 0.5494 0.4542 0.4339 0.4089 0.4141 6.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.05 1.16 1.06 0.98 1.00 0.94 1.16 -
P/RPS 1.67 2.25 1.90 2.24 2.23 2.39 3.27 -10.59%
P/EPS 16.43 36.48 7.58 -39.20 16.67 36.86 52.73 -17.65%
EY 6.09 2.74 13.19 -2.55 6.00 2.71 1.90 21.41%
DY 0.00 0.00 0.00 5.10 2.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.54 0.62 0.65 0.64 0.78 -7.14%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 27/11/06 29/11/05 25/11/04 10/11/03 19/11/02 21/11/01 -
Price 1.10 1.14 1.07 1.01 1.01 0.91 1.30 -
P/RPS 1.75 2.21 1.92 2.31 2.25 2.32 3.66 -11.56%
P/EPS 17.21 35.85 7.65 -40.40 16.83 35.69 59.09 -18.57%
EY 5.81 2.79 13.07 -2.48 5.94 2.80 1.69 22.84%
DY 0.00 0.00 0.00 4.95 1.98 0.00 0.00 -
P/NAPS 0.52 0.55 0.55 0.64 0.65 0.62 0.88 -8.39%

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