[LITRAK] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -96.16%
YoY- -90.73%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 226,714 169,654 112,878 56,296 212,054 157,009 103,192 68.91%
PBT 88,281 63,003 36,778 11,445 121,352 97,347 69,883 16.84%
Tax -32,400 -24,461 -15,313 -8,026 -32,308 -23,923 -15,459 63.69%
NP 55,881 38,542 21,465 3,419 89,044 73,424 54,424 1.77%
-
NP to SH 55,881 38,542 21,465 3,419 89,044 73,424 54,424 1.77%
-
Tax Rate 36.70% 38.83% 41.64% 70.13% 26.62% 24.57% 22.12% -
Total Cost 170,833 131,112 91,413 52,877 123,010 83,585 48,768 130.47%
-
Net Worth 847,778 830,440 829,706 827,638 825,610 823,428 803,644 3.62%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 48,298 24,149 24,117 - 43,412 24,105 24,081 58.97%
Div Payout % 86.43% 62.66% 112.36% - 48.75% 32.83% 44.25% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 847,778 830,440 829,706 827,638 825,610 823,428 803,644 3.62%
NOSH 482,981 482,982 482,359 481,549 482,361 482,101 481,628 0.18%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 24.65% 22.72% 19.02% 6.07% 41.99% 46.76% 52.74% -
ROE 6.59% 4.64% 2.59% 0.41% 10.79% 8.92% 6.77% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 46.94 35.13 23.40 11.69 43.96 32.57 21.43 68.58%
EPS 11.57 7.98 4.45 0.71 18.46 15.23 11.30 1.58%
DPS 10.00 5.00 5.00 0.00 9.00 5.00 5.00 58.67%
NAPS 1.7553 1.7194 1.7201 1.7187 1.7116 1.708 1.6686 3.43%
Adjusted Per Share Value based on latest NOSH - 481,549
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.63 31.15 20.73 10.34 38.94 28.83 18.95 68.91%
EPS 10.26 7.08 3.94 0.63 16.35 13.48 9.99 1.79%
DPS 8.87 4.43 4.43 0.00 7.97 4.43 4.42 59.03%
NAPS 1.5567 1.5249 1.5235 1.5197 1.516 1.512 1.4757 3.62%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.21 2.73 2.38 2.55 2.75 3.00 2.74 -
P/RPS 4.71 7.77 10.17 21.81 6.26 9.21 12.79 -48.59%
P/EPS 19.10 34.21 53.48 359.15 14.90 19.70 24.25 -14.70%
EY 5.24 2.92 1.87 0.28 6.71 5.08 4.12 17.37%
DY 4.52 1.83 2.10 0.00 3.27 1.67 1.82 83.28%
P/NAPS 1.26 1.59 1.38 1.48 1.61 1.76 1.64 -16.10%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 26/11/04 26/08/04 27/05/04 27/02/04 21/11/03 -
Price 2.35 2.47 2.78 2.38 2.61 2.94 2.83 -
P/RPS 5.01 7.03 11.88 20.36 5.94 9.03 13.21 -47.57%
P/EPS 20.31 30.95 62.47 335.21 14.14 19.30 25.04 -13.01%
EY 4.92 3.23 1.60 0.30 7.07 5.18 3.99 14.97%
DY 4.26 2.02 1.80 0.00 3.45 1.70 1.77 79.49%
P/NAPS 1.34 1.44 1.62 1.38 1.52 1.72 1.70 -14.65%

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