[LTKM] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[LTKM] LTKM BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -36.9%
YoY- 293.99%
Quarter Report
Latest QR
Upcoming QR
LTKM's Result
LTKM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 21,929 22,441 18,461 17,877 13,265 13,202 14,925 6.61%
PBT 1,817 3,453 730 1,818 -873 -189 913 12.14%
Tax -451 -130 -13 -301 91 189 625 -
NP 1,366 3,323 717 1,517 -782 0 1,538 -1.95%
-
NP to SH 1,366 3,323 717 1,517 -782 -153 1,538 -1.95%
-
Tax Rate 24.82% 3.76% 1.78% 16.56% - - -68.46% -
Total Cost 20,563 19,118 17,744 16,360 14,047 13,202 13,387 7.41%
-
Net Worth 85,733 81,871 64,489 62,676 57,621 59,186 60,721 5.91%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 798 - - - -
Div Payout % - - - 52.63% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 85,733 81,871 64,489 62,676 57,621 59,186 60,721 5.91%
NOSH 41,021 40,132 40,055 39,921 41,157 40,263 39,948 0.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 6.23% 14.81% 3.88% 8.49% -5.90% 0.00% 10.30% -
ROE 1.59% 4.06% 1.11% 2.42% -1.36% -0.26% 2.53% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 53.46 55.92 46.09 44.78 32.23 32.79 37.36 6.15%
EPS 3.33 8.28 1.79 3.80 -1.90 -0.38 3.85 -2.38%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.09 2.04 1.61 1.57 1.40 1.47 1.52 5.44%
Adjusted Per Share Value based on latest NOSH - 39,921
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.32 15.67 12.89 12.49 9.26 9.22 10.42 6.63%
EPS 0.95 2.32 0.50 1.06 -0.55 -0.11 1.07 -1.96%
DPS 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
NAPS 0.5988 0.5718 0.4504 0.4378 0.4025 0.4134 0.4241 5.91%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.05 1.32 1.03 1.09 0.88 1.33 1.37 -
P/RPS 1.96 2.36 2.23 2.43 2.73 4.06 3.67 -9.92%
P/EPS 31.53 15.94 57.54 28.68 -46.32 -350.00 35.58 -1.99%
EY 3.17 6.27 1.74 3.49 -2.16 -0.29 2.81 2.02%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.64 0.69 0.63 0.90 0.90 -9.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 11/04/05 24/02/04 25/02/03 26/02/02 01/03/01 -
Price 1.06 1.29 1.00 1.05 0.94 1.30 1.26 -
P/RPS 1.98 2.31 2.17 2.34 2.92 3.96 3.37 -8.47%
P/EPS 31.83 15.58 55.87 27.63 -49.47 -342.11 32.73 -0.46%
EY 3.14 6.42 1.79 3.62 -2.02 -0.29 3.06 0.43%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.62 0.67 0.67 0.88 0.83 -7.79%

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