[LITRAK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[LITRAK] LINGKARAN TRANS KOTA HOLDINGS
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 79.56%
YoY- -47.51%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 121,890 59,638 226,714 169,654 112,878 56,296 212,054 -30.84%
PBT 57,088 29,958 88,281 63,003 36,778 11,445 121,352 -39.48%
Tax -18,577 -8,985 -32,400 -24,461 -15,313 -8,026 -32,308 -30.82%
NP 38,511 20,973 55,881 38,542 21,465 3,419 89,044 -42.78%
-
NP to SH 38,511 20,973 55,881 38,542 21,465 3,419 89,044 -42.78%
-
Tax Rate 32.54% 29.99% 36.70% 38.83% 41.64% 70.13% 26.62% -
Total Cost 83,379 38,665 170,833 131,112 91,413 52,877 123,010 -22.81%
-
Net Worth 869,023 869,496 847,778 830,440 829,706 827,638 825,610 3.47%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 24,142 - 48,298 24,149 24,117 - 43,412 -32.35%
Div Payout % 62.69% - 86.43% 62.66% 112.36% - 48.75% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 869,023 869,496 847,778 830,440 829,706 827,638 825,610 3.47%
NOSH 482,844 483,295 482,981 482,982 482,359 481,549 482,361 0.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 31.59% 35.17% 24.65% 22.72% 19.02% 6.07% 41.99% -
ROE 4.43% 2.41% 6.59% 4.64% 2.59% 0.41% 10.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.24 12.34 46.94 35.13 23.40 11.69 43.96 -30.89%
EPS 7.98 4.34 11.57 7.98 4.45 0.71 18.46 -42.79%
DPS 5.00 0.00 10.00 5.00 5.00 0.00 9.00 -32.39%
NAPS 1.7998 1.7991 1.7553 1.7194 1.7201 1.7187 1.7116 3.40%
Adjusted Per Share Value based on latest NOSH - 482,401
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.38 10.95 41.63 31.15 20.73 10.34 38.94 -30.85%
EPS 7.07 3.85 10.26 7.08 3.94 0.63 16.35 -42.78%
DPS 4.43 0.00 8.87 4.43 4.43 0.00 7.97 -32.37%
NAPS 1.5957 1.5966 1.5567 1.5249 1.5235 1.5197 1.516 3.47%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.39 2.27 2.21 2.73 2.38 2.55 2.75 -
P/RPS 9.47 18.40 4.71 7.77 10.17 21.81 6.26 31.74%
P/EPS 29.97 52.31 19.10 34.21 53.48 359.15 14.90 59.27%
EY 3.34 1.91 5.24 2.92 1.87 0.28 6.71 -37.16%
DY 2.09 0.00 4.52 1.83 2.10 0.00 3.27 -25.78%
P/NAPS 1.33 1.26 1.26 1.59 1.38 1.48 1.61 -11.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 19/08/05 30/05/05 24/02/05 26/11/04 26/08/04 27/05/04 -
Price 2.73 2.35 2.35 2.47 2.78 2.38 2.61 -
P/RPS 10.81 19.04 5.01 7.03 11.88 20.36 5.94 49.00%
P/EPS 34.23 54.15 20.31 30.95 62.47 335.21 14.14 80.19%
EY 2.92 1.85 4.92 3.23 1.60 0.30 7.07 -44.51%
DY 1.83 0.00 4.26 2.02 1.80 0.00 3.45 -34.44%
P/NAPS 1.52 1.31 1.34 1.44 1.62 1.38 1.52 0.00%

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