[LANDMRK] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.35%
YoY- 355.37%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 307,042 292,252 286,365 287,412 291,504 276,036 237,531 18.68%
PBT 50,184 45,440 7,274 109,792 135,916 89,396 1,508 936.82%
Tax -9,678 -10,448 -26,918 -29,745 -30,106 -29,712 -6,810 26.43%
NP 40,506 34,992 -19,644 80,046 105,810 59,684 -5,302 -
-
NP to SH 30,950 34,992 -19,644 80,046 105,810 59,684 -5,302 -
-
Tax Rate 19.29% 22.99% 370.06% 27.09% 22.15% 33.24% 451.59% -
Total Cost 266,536 257,260 306,009 207,365 185,694 216,352 242,833 6.41%
-
Net Worth 0 0 333,577 422,193 417,304 375,341 353,466 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,107 - - - 6,976 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 0 0 333,577 422,193 417,304 375,341 353,466 -
NOSH 463,733 464,629 463,301 463,949 463,672 463,385 465,087 -0.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 13.19% 11.97% -6.86% 27.85% 36.30% 21.62% -2.23% -
ROE 0.00% 0.00% -5.89% 18.96% 25.36% 15.90% -1.50% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.21 62.90 61.81 61.95 62.87 59.57 51.07 18.91%
EPS 6.68 7.56 -4.24 17.25 22.82 12.88 -1.14 -
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
NAPS 0.00 0.00 0.72 0.91 0.90 0.81 0.76 -
Adjusted Per Share Value based on latest NOSH - 462,987
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 45.72 43.52 42.64 42.80 43.41 41.11 35.37 18.68%
EPS 4.61 5.21 -2.93 11.92 15.76 8.89 -0.79 -
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.04 -
NAPS 0.00 0.00 0.4968 0.6287 0.6214 0.5589 0.5264 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.97 0.93 0.88 0.67 0.61 0.73 0.63 -
P/RPS 1.47 1.48 1.42 1.08 0.97 1.23 1.23 12.63%
P/EPS 14.53 12.35 -20.75 3.88 2.67 5.67 -55.26 -
EY 6.88 8.10 -4.82 25.75 37.41 17.64 -1.81 -
DY 0.00 0.00 1.99 0.00 0.00 0.00 2.38 -
P/NAPS 0.00 0.00 1.22 0.74 0.68 0.90 0.83 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 26/05/05 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 -
Price 0.99 0.83 1.03 0.89 0.63 0.60 0.70 -
P/RPS 1.50 1.32 1.67 1.44 1.00 1.01 1.37 6.23%
P/EPS 14.83 11.02 -24.29 5.16 2.76 4.66 -61.40 -
EY 6.74 9.07 -4.12 19.39 36.22 21.47 -1.63 -
DY 0.00 0.00 1.70 0.00 0.00 0.00 2.14 -
P/NAPS 0.00 0.00 1.43 0.98 0.70 0.74 0.92 -

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