[LANDMRK] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 45.98%
YoY- -25.63%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 291,504 276,036 237,531 216,256 143,744 163,192 205,671 26.20%
PBT 135,916 89,396 1,508 -21,781 -41,106 -59,556 -43,851 -
Tax -30,106 -29,712 -6,810 -9,564 -16,922 -22,356 5,238 -
NP 105,810 59,684 -5,302 -31,345 -58,028 -81,912 -38,613 -
-
NP to SH 105,810 59,684 -5,302 -31,345 -58,028 -81,912 -38,613 -
-
Tax Rate 22.15% 33.24% 451.59% - - - - -
Total Cost 185,694 216,352 242,833 247,601 201,772 245,104 244,284 -16.72%
-
Net Worth 417,304 375,341 353,466 361,676 352,810 362,195 375,919 7.21%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,976 - - - 4,640 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 417,304 375,341 353,466 361,676 352,810 362,195 375,919 7.21%
NOSH 463,672 463,385 465,087 463,688 464,224 464,353 464,098 -0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 36.30% 21.62% -2.23% -14.49% -40.37% -50.19% -18.77% -
ROE 25.36% 15.90% -1.50% -8.67% -16.45% -22.62% -10.27% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 62.87 59.57 51.07 46.64 30.96 35.14 44.32 26.27%
EPS 22.82 12.88 -1.14 -6.76 -12.50 -17.64 -8.32 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 0.90 0.81 0.76 0.78 0.76 0.78 0.81 7.28%
Adjusted Per Share Value based on latest NOSH - 462,605
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 43.41 41.11 35.37 32.20 21.41 24.30 30.63 26.19%
EPS 15.76 8.89 -0.79 -4.67 -8.64 -12.20 -5.75 -
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.69 -
NAPS 0.6214 0.5589 0.5264 0.5386 0.5254 0.5394 0.5598 7.21%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.61 0.73 0.63 0.49 0.44 0.38 0.38 -
P/RPS 0.97 1.23 1.23 1.05 1.42 1.08 0.86 8.36%
P/EPS 2.67 5.67 -55.26 -7.25 -3.52 -2.15 -4.57 -
EY 37.41 17.64 -1.81 -13.80 -28.41 -46.42 -21.89 -
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.63 -
P/NAPS 0.68 0.90 0.83 0.63 0.58 0.49 0.47 27.94%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 27/05/03 28/02/03 -
Price 0.63 0.60 0.70 0.57 0.49 0.40 0.39 -
P/RPS 1.00 1.01 1.37 1.22 1.58 1.14 0.88 8.90%
P/EPS 2.76 4.66 -61.40 -8.43 -3.92 -2.27 -4.69 -
EY 36.22 21.47 -1.63 -11.86 -25.51 -44.10 -21.33 -
DY 0.00 0.00 2.14 0.00 0.00 0.00 2.56 -
P/NAPS 0.70 0.74 0.92 0.73 0.64 0.51 0.48 28.62%

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