[LITRAK] QoQ 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- -78.11%
YoY- -90.73%
Quarter Report
Latest QR
Upcoming QR
LITRAK's Result
LITRAK's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 57,060 56,776 56,582 56,296 55,045 53,817 52,515 5.68%
PBT 25,278 26,225 25,333 11,445 24,005 27,464 25,290 -0.03%
Tax -7,939 -9,148 -7,287 -8,026 -8,385 -8,464 -7,748 1.63%
NP 17,339 17,077 18,046 3,419 15,620 19,000 17,542 -0.77%
-
NP to SH 17,339 17,077 18,046 3,419 15,620 19,000 17,542 -0.77%
-
Tax Rate 31.41% 34.88% 28.76% 70.13% 34.93% 30.82% 30.64% -
Total Cost 39,721 39,699 38,536 52,877 39,425 34,817 34,973 8.84%
-
Net Worth 847,775 829,440 829,971 827,638 825,160 823,654 804,136 3.58%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 24,125 - 24,104 - 24,096 -
Div Payout % - - 133.69% - 154.32% - 137.36% -
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 847,775 829,440 829,971 827,638 825,160 823,654 804,136 3.58%
NOSH 482,980 482,401 482,513 481,549 482,098 482,233 481,923 0.14%
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 30.39% 30.08% 31.89% 6.07% 28.38% 35.30% 33.40% -
ROE 2.05% 2.06% 2.17% 0.41% 1.89% 2.31% 2.18% -
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 11.81 11.77 11.73 11.69 11.42 11.16 10.90 5.48%
EPS 3.59 3.54 3.74 0.71 3.24 3.94 3.64 -0.91%
DPS 0.00 0.00 5.00 0.00 5.00 0.00 5.00 -
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 10.48 10.43 10.39 10.34 10.11 9.88 9.64 5.72%
EPS 3.18 3.14 3.31 0.63 2.87 3.49 3.22 -0.82%
DPS 0.00 0.00 4.43 0.00 4.43 0.00 4.42 -
NAPS 1.5567 1.523 1.524 1.5197 1.5152 1.5124 1.4766 3.58%
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 18.71 23.20 20.30 21.81 24.09 26.88 25.14 -17.86%
P/EPS 61.56 77.12 63.64 359.15 84.88 76.14 75.27 -12.53%
EY 1.62 1.30 1.57 0.28 1.18 1.31 1.33 14.03%
DY 0.00 0.00 2.10 0.00 1.82 0.00 1.82 -
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 19.89 20.99 23.71 20.36 22.86 26.34 25.97 -16.27%
P/EPS 65.46 69.77 74.33 335.21 80.56 74.62 77.75 -10.82%
EY 1.53 1.43 1.35 0.30 1.24 1.34 1.29 12.03%
DY 0.00 0.00 1.80 0.00 1.92 0.00 1.77 -
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