[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 527.82%
YoY- -60.56%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,638 226,714 169,654 112,878 56,296 212,054 157,009 -47.58%
PBT 29,958 88,281 63,003 36,778 11,445 121,352 97,347 -54.45%
Tax -8,985 -32,400 -24,461 -15,313 -8,026 -32,308 -23,923 -47.97%
NP 20,973 55,881 38,542 21,465 3,419 89,044 73,424 -56.66%
-
NP to SH 20,973 55,881 38,542 21,465 3,419 89,044 73,424 -56.66%
-
Tax Rate 29.99% 36.70% 38.83% 41.64% 70.13% 26.62% 24.57% -
Total Cost 38,665 170,833 131,112 91,413 52,877 123,010 83,585 -40.21%
-
Net Worth 869,496 847,778 830,440 829,706 827,638 825,610 823,428 3.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 48,298 24,149 24,117 - 43,412 24,105 -
Div Payout % - 86.43% 62.66% 112.36% - 48.75% 32.83% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 869,496 847,778 830,440 829,706 827,638 825,610 823,428 3.69%
NOSH 483,295 482,981 482,982 482,359 481,549 482,361 482,101 0.16%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 35.17% 24.65% 22.72% 19.02% 6.07% 41.99% 46.76% -
ROE 2.41% 6.59% 4.64% 2.59% 0.41% 10.79% 8.92% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.34 46.94 35.13 23.40 11.69 43.96 32.57 -47.67%
EPS 4.34 11.57 7.98 4.45 0.71 18.46 15.23 -56.72%
DPS 0.00 10.00 5.00 5.00 0.00 9.00 5.00 -
NAPS 1.7991 1.7553 1.7194 1.7201 1.7187 1.7116 1.708 3.52%
Adjusted Per Share Value based on latest NOSH - 482,513
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.95 41.63 31.15 20.73 10.34 38.94 28.83 -47.58%
EPS 3.85 10.26 7.08 3.94 0.63 16.35 13.48 -56.66%
DPS 0.00 8.87 4.43 4.43 0.00 7.97 4.43 -
NAPS 1.5966 1.5567 1.5249 1.5235 1.5197 1.516 1.512 3.69%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.27 2.21 2.73 2.38 2.55 2.75 3.00 -
P/RPS 18.40 4.71 7.77 10.17 21.81 6.26 9.21 58.69%
P/EPS 52.31 19.10 34.21 53.48 359.15 14.90 19.70 91.86%
EY 1.91 5.24 2.92 1.87 0.28 6.71 5.08 -47.93%
DY 0.00 4.52 1.83 2.10 0.00 3.27 1.67 -
P/NAPS 1.26 1.26 1.59 1.38 1.48 1.61 1.76 -19.98%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 27/05/04 27/02/04 -
Price 2.35 2.35 2.47 2.78 2.38 2.61 2.94 -
P/RPS 19.04 5.01 7.03 11.88 20.36 5.94 9.03 64.50%
P/EPS 54.15 20.31 30.95 62.47 335.21 14.14 19.30 99.05%
EY 1.85 4.92 3.23 1.60 0.30 7.07 5.18 -49.69%
DY 0.00 4.26 2.02 1.80 0.00 3.45 1.70 -
P/NAPS 1.31 1.34 1.44 1.62 1.38 1.52 1.72 -16.61%

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