[LITRAK] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 100.23%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 72,485 255,912 186,275 123,850 60,207 242,966 183,825 -46.31%
PBT 36,897 129,780 83,322 56,034 27,418 114,937 85,374 -42.92%
Tax -11,653 -29,294 -27,373 -19,616 -9,230 -36,363 -27,893 -44.20%
NP 25,244 100,486 55,949 36,418 18,188 78,574 57,481 -42.30%
-
NP to SH 25,244 100,486 55,949 36,418 18,188 78,574 57,481 -42.30%
-
Tax Rate 31.58% 22.57% 32.85% 35.01% 33.66% 31.64% 32.67% -
Total Cost 47,241 155,426 130,326 87,432 42,019 164,392 126,344 -48.19%
-
Net Worth 876,886 848,570 803,024 799,491 797,451 894,612 871,131 0.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 48,779 48,736 24,343 - 48,326 48,280 -
Div Payout % - 48.54% 87.11% 66.84% - 61.50% 83.99% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 876,886 848,570 803,024 799,491 797,451 894,612 871,131 0.44%
NOSH 489,224 487,796 487,360 486,871 486,310 483,260 482,808 0.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.83% 39.27% 30.04% 29.40% 30.21% 32.34% 31.27% -
ROE 2.88% 11.84% 6.97% 4.56% 2.28% 8.78% 6.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.82 52.46 38.22 25.44 12.38 50.28 38.07 -46.77%
EPS 5.16 20.60 11.48 7.48 3.74 16.25 11.90 -42.79%
DPS 0.00 10.00 10.00 5.00 0.00 10.00 10.00 -
NAPS 1.7924 1.7396 1.6477 1.6421 1.6398 1.8512 1.8043 -0.44%
Adjusted Per Share Value based on latest NOSH - 487,433
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.31 46.99 34.20 22.74 11.06 44.61 33.75 -46.31%
EPS 4.64 18.45 10.27 6.69 3.34 14.43 10.55 -42.25%
DPS 0.00 8.96 8.95 4.47 0.00 8.87 8.87 -
NAPS 1.6102 1.5582 1.4745 1.468 1.4643 1.6427 1.5996 0.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.00 2.98 2.99 2.79 2.58 2.88 2.83 -
P/RPS 27.00 5.68 7.82 10.97 20.84 5.73 7.43 136.92%
P/EPS 77.52 14.47 26.05 37.30 68.98 17.71 23.77 120.39%
EY 1.29 6.91 3.84 2.68 1.45 5.65 4.21 -54.64%
DY 0.00 3.36 3.34 1.79 0.00 3.47 3.53 -
P/NAPS 2.23 1.71 1.81 1.70 1.57 1.56 1.57 26.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 25/05/07 26/02/07 27/11/06 28/08/06 25/05/06 27/02/06 -
Price 3.84 3.82 2.86 2.90 2.74 2.55 2.80 -
P/RPS 25.92 7.28 7.48 11.40 22.13 5.07 7.35 132.22%
P/EPS 74.42 18.54 24.91 38.77 73.26 15.68 23.52 115.98%
EY 1.34 5.39 4.01 2.58 1.36 6.38 4.25 -53.77%
DY 0.00 2.62 3.50 1.72 0.00 3.92 3.57 -
P/NAPS 2.14 2.20 1.74 1.77 1.67 1.38 1.55 24.06%

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