[L&G] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 63.99%
YoY- -145.73%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 283,493 105,014 112,516 101,768 165,772 134,805 132,518 66.10%
PBT 96,370 73,502 132,916 -41,132 -134,972 10,133 4,441 679.45%
Tax -27,184 -39,381 -61,268 -6,248 3,131 17,453 -7,950 127.13%
NP 69,186 34,121 71,648 -47,380 -131,841 27,586 -3,509 -
-
NP to SH 69,137 34,088 71,500 -47,472 -131,841 27,586 -3,509 -
-
Tax Rate 28.21% 53.58% 46.10% - - -172.24% 179.01% -
Total Cost 214,307 70,893 40,868 149,148 297,613 107,218 136,027 35.43%
-
Net Worth 181,505 197,598 207,146 159,830 169,284 298,125 274,897 -24.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 181,505 197,598 207,146 159,830 169,284 298,125 274,897 -24.19%
NOSH 597,449 597,336 597,826 596,381 584,142 581,935 584,888 1.42%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.40% 32.49% 63.68% -46.56% -79.53% 20.46% -2.65% -
ROE 38.09% 17.25% 34.52% -29.70% -77.88% 9.25% -1.28% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 47.45 17.58 18.82 17.06 28.38 23.16 22.66 63.74%
EPS 11.56 5.71 11.96 -7.96 -22.57 4.73 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.3308 0.3465 0.268 0.2898 0.5123 0.47 -25.26%
Adjusted Per Share Value based on latest NOSH - 596,381
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.54 3.53 3.78 3.42 5.58 4.53 4.46 66.09%
EPS 2.33 1.15 2.40 -1.60 -4.43 0.93 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.0665 0.0697 0.0538 0.0569 0.1003 0.0925 -24.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.17 0.11 0.15 0.16 0.22 0.28 0.26 -
P/RPS 0.36 0.63 0.80 0.94 0.78 1.21 1.15 -53.92%
P/EPS 1.47 1.93 1.25 -2.01 -0.97 5.91 -43.33 -
EY 68.07 51.88 79.73 -49.75 -102.59 16.93 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.43 0.60 0.76 0.55 0.55 1.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 17/03/06 29/11/05 25/08/05 27/05/05 24/02/05 25/11/04 -
Price 0.18 0.17 0.10 0.15 0.16 0.26 0.29 -
P/RPS 0.38 0.97 0.53 0.88 0.56 1.12 1.28 -55.53%
P/EPS 1.56 2.98 0.84 -1.88 -0.71 5.48 -48.33 -
EY 64.29 33.57 119.60 -53.07 -141.06 18.23 -2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.29 0.56 0.55 0.51 0.62 -3.25%

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