[LANDMRK] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 83.09%
YoY- 86.27%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 287,412 291,504 276,036 237,531 216,256 143,744 163,192 45.68%
PBT 109,792 135,916 89,396 1,508 -21,781 -41,106 -59,556 -
Tax -29,745 -30,106 -29,712 -6,810 -9,564 -16,922 -22,356 20.90%
NP 80,046 105,810 59,684 -5,302 -31,345 -58,028 -81,912 -
-
NP to SH 80,046 105,810 59,684 -5,302 -31,345 -58,028 -81,912 -
-
Tax Rate 27.09% 22.15% 33.24% 451.59% - - - -
Total Cost 207,365 185,694 216,352 242,833 247,601 201,772 245,104 -10.52%
-
Net Worth 422,193 417,304 375,341 353,466 361,676 352,810 362,195 10.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,976 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 422,193 417,304 375,341 353,466 361,676 352,810 362,195 10.72%
NOSH 463,949 463,672 463,385 465,087 463,688 464,224 464,353 -0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 27.85% 36.30% 21.62% -2.23% -14.49% -40.37% -50.19% -
ROE 18.96% 25.36% 15.90% -1.50% -8.67% -16.45% -22.62% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 61.95 62.87 59.57 51.07 46.64 30.96 35.14 45.78%
EPS 17.25 22.82 12.88 -1.14 -6.76 -12.50 -17.64 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.81 0.76 0.78 0.76 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 463,282
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 42.80 43.41 41.11 35.37 32.20 21.41 24.30 45.69%
EPS 11.92 15.76 8.89 -0.79 -4.67 -8.64 -12.20 -
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.6287 0.6214 0.5589 0.5264 0.5386 0.5254 0.5394 10.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.61 0.73 0.63 0.49 0.44 0.38 -
P/RPS 1.08 0.97 1.23 1.23 1.05 1.42 1.08 0.00%
P/EPS 3.88 2.67 5.67 -55.26 -7.25 -3.52 -2.15 -
EY 25.75 37.41 17.64 -1.81 -13.80 -28.41 -46.42 -
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.90 0.83 0.63 0.58 0.49 31.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 27/05/03 -
Price 0.89 0.63 0.60 0.70 0.57 0.49 0.40 -
P/RPS 1.44 1.00 1.01 1.37 1.22 1.58 1.14 16.80%
P/EPS 5.16 2.76 4.66 -61.40 -8.43 -3.92 -2.27 -
EY 19.39 36.22 21.47 -1.63 -11.86 -25.51 -44.10 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.98 0.70 0.74 0.92 0.73 0.64 0.51 54.37%

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