[LANDMRK] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 192.91%
YoY- 493.52%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,512 118,046 145,448 59,915 198,685 210,418 251,316 -66.10%
PBT 14,305 23,192 65,796 81,814 78,544 77,926 113,040 -74.76%
Tax 644,876 757,254 24,660 50,659 -21,796 -5,794 -30,048 -
NP 659,181 780,446 90,456 132,473 56,748 72,132 82,992 297.58%
-
NP to SH 657,232 776,352 63,548 123,374 42,120 54,592 82,992 296.80%
-
Tax Rate -4,508.05% -3,265.15% -37.48% -61.92% 27.75% 7.44% 26.58% -
Total Cost -609,669 -662,400 54,992 -72,558 141,937 138,286 168,324 -
-
Net Worth 956,527 860,370 501,451 458,362 432,739 413,153 408,461 76.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9,354 - - - -
Div Payout % - - - 7.58% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 956,527 860,370 501,451 458,362 432,739 413,153 408,461 76.25%
NOSH 480,666 480,653 481,424 467,717 480,821 464,217 464,161 2.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1,331.36% 661.14% 62.19% 221.10% 28.56% 34.28% 33.02% -
ROE 68.71% 90.23% 12.67% 26.92% 9.73% 13.21% 20.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.30 24.56 30.21 12.81 41.32 45.33 54.14 -66.88%
EPS 136.73 161.52 13.20 26.38 8.76 11.76 17.88 287.66%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.99 1.79 1.0416 0.98 0.90 0.89 0.88 72.19%
Adjusted Per Share Value based on latest NOSH - 467,619
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.37 17.58 21.66 8.92 29.59 31.33 37.43 -66.12%
EPS 97.87 115.61 9.46 18.37 6.27 8.13 12.36 296.77%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 1.4244 1.2812 0.7467 0.6826 0.6444 0.6153 0.6083 76.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.75 1.86 2.19 1.87 1.68 1.41 0.95 -
P/RPS 26.70 7.57 7.25 14.60 4.07 3.11 1.75 514.13%
P/EPS 2.01 1.15 16.59 7.09 19.18 11.99 5.31 -47.64%
EY 49.72 86.84 6.03 14.11 5.21 8.34 18.82 90.99%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 1.38 1.04 2.10 1.91 1.87 1.58 1.08 17.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 28/02/07 27/11/06 28/08/06 30/05/06 -
Price 3.02 1.75 1.95 2.45 1.79 1.74 1.14 -
P/RPS 29.32 7.13 6.45 19.13 4.33 3.84 2.11 477.06%
P/EPS 2.21 1.08 14.77 9.29 20.43 14.80 6.38 -50.64%
EY 45.28 92.30 6.77 10.77 4.89 6.76 15.68 102.65%
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 1.52 0.98 1.87 2.50 1.99 1.96 1.30 10.97%

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