[LATEXX] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[LATEXX] LATEXX PARTNERS BHD
Announcement Date
14-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 802.48%
YoY- -34.34%
Quarter Report
Latest QR
Upcoming QR
LATEXX's Result
LATEXX's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 84,116 113,178 100,071 98,988 89,694 121,813 134,360 -26.71%
PBT -96,597 8,053 10,920 11,609 7,381 14,130 20,419 -
Tax 11,440 -1,578 -1,910 -3,252 -6,455 -1,400 -2,818 -
NP -85,157 6,475 9,010 8,357 926 12,730 17,601 -
-
NP to SH -84,502 6,475 9,010 8,357 926 12,730 17,601 -
-
Tax Rate - 19.60% 17.49% 28.01% 87.45% 9.91% 13.80% -
Total Cost 169,273 106,703 91,061 90,631 88,768 109,083 116,759 27.95%
-
Net Worth 201,564 284,810 283,235 274,109 266,776 302,860 266,345 -16.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 3,342 5,511 - 5,548 -
Div Payout % - - - 40.00% 595.24% - 31.53% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 201,564 284,810 283,235 274,109 266,776 302,860 266,345 -16.88%
NOSH 221,499 222,508 223,019 222,853 220,476 246,228 221,954 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -101.24% 5.72% 9.00% 8.44% 1.03% 10.45% 13.10% -
ROE -41.92% 2.27% 3.18% 3.05% 0.35% 4.20% 6.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.98 50.86 44.87 44.42 40.68 49.47 60.53 -26.60%
EPS -38.15 2.91 4.04 3.75 0.42 5.17 7.93 -
DPS 0.00 0.00 0.00 1.50 2.50 0.00 2.50 -
NAPS 0.91 1.28 1.27 1.23 1.21 1.23 1.20 -16.77%
Adjusted Per Share Value based on latest NOSH - 222,853
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 35.20 47.37 41.88 41.43 37.54 50.98 56.23 -26.71%
EPS -35.37 2.71 3.77 3.50 0.39 5.33 7.37 -
DPS 0.00 0.00 0.00 1.40 2.31 0.00 2.32 -
NAPS 0.8436 1.192 1.1854 1.1472 1.1165 1.2675 1.1147 -16.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.10 1.64 1.46 1.40 1.91 1.31 2.20 -
P/RPS 5.53 3.22 3.25 3.15 4.69 2.65 3.63 32.22%
P/EPS -5.50 56.36 36.14 37.33 454.76 25.34 27.74 -
EY -18.17 1.77 2.77 2.68 0.22 3.95 3.60 -
DY 0.00 0.00 0.00 1.07 1.31 0.00 1.14 -
P/NAPS 2.31 1.28 1.15 1.14 1.58 1.07 1.83 16.71%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 27/08/12 14/05/12 24/02/12 21/11/11 12/08/11 -
Price 2.28 2.26 1.73 1.38 1.68 1.87 1.71 -
P/RPS 6.00 4.44 3.86 3.11 4.13 3.78 2.82 65.04%
P/EPS -5.98 77.66 42.82 36.80 400.00 36.17 21.56 -
EY -16.73 1.29 2.34 2.72 0.25 2.76 4.64 -
DY 0.00 0.00 0.00 1.09 1.49 0.00 1.46 -
P/NAPS 2.51 1.77 1.36 1.12 1.39 1.52 1.43 45.26%

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