[LTKM] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 66,087 63,737 62,642 59,717 55,107 42,821 44,024 31.01% QoQ % 3.69% 1.75% 4.90% 8.37% 28.69% -2.73% - Horiz. % 150.12% 144.78% 142.29% 135.65% 125.17% 97.27% 100.00%
PBT 3,576 5,047 4,703 -13,273 2,093 -4,797 -3,837 - QoQ % -29.15% 7.31% 135.43% -734.16% 143.63% -25.02% - Horiz. % -93.20% -131.54% -122.57% 345.92% -54.55% 125.02% 100.00%
Tax -1,415 -809 189 4,253 226 -168 -372 143.08% QoQ % -74.91% -528.04% -95.56% 1,781.86% 234.52% 54.84% - Horiz. % 380.38% 217.47% -50.81% -1,143.28% -60.75% 45.16% 100.00%
NP 2,161 4,238 4,892 -9,020 2,319 -4,965 -4,209 - QoQ % -49.01% -13.37% 154.24% -488.96% 146.71% -17.96% - Horiz. % -51.34% -100.69% -116.23% 214.30% -55.10% 117.96% 100.00%
NP to SH 2,161 4,238 4,892 -9,020 2,319 -4,965 -4,209 - QoQ % -49.01% -13.37% 154.24% -488.96% 146.71% -17.96% - Horiz. % -51.34% -100.69% -116.23% 214.30% -55.10% 117.96% 100.00%
Tax Rate 39.57 % 16.03 % -4.02 % - % -10.80 % - % - % - QoQ % 146.85% 498.76% 0.00% 0.00% 0.00% 0.00% - Horiz. % -366.39% -148.43% 37.22% 0.00% 100.00% - -
Total Cost 63,926 59,499 57,750 68,737 52,788 47,786 48,233 20.60% QoQ % 7.44% 3.03% -15.98% 30.21% 10.47% -0.93% - Horiz. % 132.54% 123.36% 119.73% 142.51% 109.44% 99.07% 100.00%
Net Worth 226,120 223,257 218,964 216,102 224,688 221,826 214,671 3.51% QoQ % 1.28% 1.96% 1.32% -3.82% 1.29% 3.33% - Horiz. % 105.33% 104.00% 102.00% 100.67% 104.67% 103.33% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 226,120 223,257 218,964 216,102 224,688 221,826 214,671 3.51% QoQ % 1.28% 1.96% 1.32% -3.82% 1.29% 3.33% - Horiz. % 105.33% 104.00% 102.00% 100.67% 104.67% 103.33% 100.00%
NOSH 143,114 143,114 143,114 143,114 143,114 143,114 130,104 6.54% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 10.00% - Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.27 % 6.65 % 7.81 % -15.10 % 4.21 % -11.59 % -9.56 % - QoQ % -50.83% -14.85% 151.72% -458.67% 136.32% -21.23% - Horiz. % -34.21% -69.56% -81.69% 157.95% -44.04% 121.23% 100.00%
ROE 0.96 % 1.90 % 2.23 % -4.17 % 1.03 % -2.24 % -1.96 % - QoQ % -49.47% -14.80% 153.48% -504.85% 145.98% -14.29% - Horiz. % -48.98% -96.94% -113.78% 212.76% -52.55% 114.29% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.18 44.54 43.77 41.73 38.51 29.92 33.84 22.96% QoQ % 3.68% 1.76% 4.89% 8.36% 28.71% -11.58% - Horiz. % 136.47% 131.62% 129.34% 123.32% 113.80% 88.42% 100.00%
EPS 1.51 2.96 3.42 -6.30 1.62 -3.47 -3.24 - QoQ % -48.99% -13.45% 154.29% -488.89% 146.69% -7.10% - Horiz. % -46.60% -91.36% -105.56% 194.44% -50.00% 107.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5800 1.5600 1.5300 1.5100 1.5700 1.5500 1.6500 -2.84% QoQ % 1.28% 1.96% 1.32% -3.82% 1.29% -6.06% - Horiz. % 95.76% 94.55% 92.73% 91.52% 95.15% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 143,127 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.17 44.53 43.77 41.72 38.50 29.92 30.76 31.00% QoQ % 3.68% 1.74% 4.91% 8.36% 28.68% -2.73% - Horiz. % 150.10% 144.77% 142.30% 135.63% 125.16% 97.27% 100.00%
EPS 1.51 2.96 3.42 -6.30 1.62 -3.47 -2.94 - QoQ % -48.99% -13.45% 154.29% -488.89% 146.69% -18.03% - Horiz. % -51.36% -100.68% -116.33% 214.29% -55.10% 118.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5798 1.5598 1.5299 1.5099 1.5698 1.5498 1.4999 3.51% QoQ % 1.28% 1.95% 1.32% -3.82% 1.29% 3.33% - Horiz. % 105.33% 103.99% 102.00% 100.67% 104.66% 103.33% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.4200 1.4100 1.2100 1.3800 1.3600 1.0900 1.0700 -
P/RPS 3.08 3.17 2.76 3.31 3.53 3.64 3.16 -1.69% QoQ % -2.84% 14.86% -16.62% -6.23% -3.02% 15.19% - Horiz. % 97.47% 100.32% 87.34% 104.75% 111.71% 115.19% 100.00%
P/EPS 94.04 47.61 35.40 -21.90 83.93 -31.42 -33.07 - QoQ % 97.52% 34.49% 261.64% -126.09% 367.12% 4.99% - Horiz. % -284.37% -143.97% -107.05% 66.22% -253.79% 95.01% 100.00%
EY 1.06 2.10 2.83 -4.57 1.19 -3.18 -3.02 - QoQ % -49.52% -25.80% 161.93% -484.03% 137.42% -5.30% - Horiz. % -35.10% -69.54% -93.71% 151.32% -39.40% 105.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.90 0.90 0.79 0.91 0.87 0.70 0.65 24.15% QoQ % 0.00% 13.92% -13.19% 4.60% 24.29% 7.69% - Horiz. % 138.46% 138.46% 121.54% 140.00% 133.85% 107.69% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 22/11/22 18/08/22 30/05/22 23/02/22 23/11/21 19/08/21 -
Price 1.3700 1.4200 1.2300 1.2700 1.3200 1.3100 1.1000 -
P/RPS 2.97 3.19 2.81 3.04 3.43 4.38 3.25 -5.81% QoQ % -6.90% 13.52% -7.57% -11.37% -21.69% 34.77% - Horiz. % 91.38% 98.15% 86.46% 93.54% 105.54% 134.77% 100.00%
P/EPS 90.73 47.95 35.98 -20.15 81.46 -37.76 -34.00 - QoQ % 89.22% 33.27% 278.56% -124.74% 315.73% -11.06% - Horiz. % -266.85% -141.03% -105.82% 59.26% -239.59% 111.06% 100.00%
EY 1.10 2.09 2.78 -4.96 1.23 -2.65 -2.94 - QoQ % -47.37% -24.82% 156.05% -503.25% 146.42% 9.86% - Horiz. % -37.41% -71.09% -94.56% 168.71% -41.84% 90.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.87 0.91 0.80 0.84 0.84 0.85 0.67 18.97% QoQ % -4.40% 13.75% -4.76% 0.00% -1.18% 26.87% - Horiz. % 129.85% 135.82% 119.40% 125.37% 125.37% 126.87% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CFS Q4 FY2022 .pdf 
