[LATEXX] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.14%
YoY- -49.14%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 94,586 84,116 113,178 100,071 98,988 89,694 121,813 -15.50%
PBT 6,339 -96,597 8,053 10,920 11,609 7,381 14,130 -41.36%
Tax -1,148 11,440 -1,578 -1,910 -3,252 -6,455 -1,400 -12.38%
NP 5,191 -85,157 6,475 9,010 8,357 926 12,730 -44.98%
-
NP to SH 5,191 -84,502 6,475 9,010 8,357 926 12,730 -44.98%
-
Tax Rate 18.11% - 19.60% 17.49% 28.01% 87.45% 9.91% -
Total Cost 89,395 169,273 106,703 91,061 90,631 88,768 109,083 -12.41%
-
Net Worth 199,479 201,564 284,810 283,235 274,109 266,776 302,860 -24.27%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 3,342 5,511 - -
Div Payout % - - - - 40.00% 595.24% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 199,479 201,564 284,810 283,235 274,109 266,776 302,860 -24.27%
NOSH 226,681 221,499 222,508 223,019 222,853 220,476 246,228 -5.36%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.49% -101.24% 5.72% 9.00% 8.44% 1.03% 10.45% -
ROE 2.60% -41.92% 2.27% 3.18% 3.05% 0.35% 4.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 41.73 37.98 50.86 44.87 44.42 40.68 49.47 -10.71%
EPS 2.29 -38.15 2.91 4.04 3.75 0.42 5.17 -41.86%
DPS 0.00 0.00 0.00 0.00 1.50 2.50 0.00 -
NAPS 0.88 0.91 1.28 1.27 1.23 1.21 1.23 -19.99%
Adjusted Per Share Value based on latest NOSH - 222,508
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 39.59 35.20 47.37 41.88 41.43 37.54 50.98 -15.49%
EPS 2.17 -35.37 2.71 3.77 3.50 0.39 5.33 -45.03%
DPS 0.00 0.00 0.00 0.00 1.40 2.31 0.00 -
NAPS 0.8349 0.8436 1.192 1.1854 1.1472 1.1165 1.2675 -24.27%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.28 2.10 1.64 1.46 1.40 1.91 1.31 -
P/RPS 5.46 5.53 3.22 3.25 3.15 4.69 2.65 61.84%
P/EPS 99.56 -5.50 56.36 36.14 37.33 454.76 25.34 148.78%
EY 1.00 -18.17 1.77 2.77 2.68 0.22 3.95 -59.94%
DY 0.00 0.00 0.00 0.00 1.07 1.31 0.00 -
P/NAPS 2.59 2.31 1.28 1.15 1.14 1.58 1.07 80.18%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 28/02/13 23/11/12 27/08/12 14/05/12 24/02/12 21/11/11 -
Price 2.29 2.28 2.26 1.73 1.38 1.68 1.87 -
P/RPS 5.49 6.00 4.44 3.86 3.11 4.13 3.78 28.21%
P/EPS 100.00 -5.98 77.66 42.82 36.80 400.00 36.17 96.86%
EY 1.00 -16.73 1.29 2.34 2.72 0.25 2.76 -49.14%
DY 0.00 0.00 0.00 0.00 1.09 1.49 0.00 -
P/NAPS 2.60 2.51 1.77 1.36 1.12 1.39 1.52 42.98%

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