[L&G] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 70.01%
YoY- -106.68%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G'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 147,300 113,044 200,350 207,834 207,260 203,232 268,178 -32.95%
PBT 108,768 -39,404 16,163 -1,481 -17,398 -8,436 36,184 108.42%
Tax -4,964 -7,276 -9,459 -6,028 -7,644 -12,016 -9,129 -33.40%
NP 103,804 -46,680 6,704 -7,509 -25,042 -20,452 27,055 145.28%
-
NP to SH 103,804 -46,680 6,704 -7,509 -25,042 -20,452 27,055 145.28%
-
Tax Rate 4.56% - 58.52% - - - 25.23% -
Total Cost 43,496 159,724 193,646 215,343 232,302 223,684 241,123 -68.10%
-
Net Worth 289,408 327,110 324,554 0 270,497 264,245 256,063 8.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 289,408 327,110 324,554 0 270,497 264,245 256,063 8.51%
NOSH 582,897 583,500 561,416 551,645 537,982 538,947 537,159 5.60%
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 70.47% -41.29% 3.35% -3.61% -12.08% -10.06% 10.09% -
ROE 35.87% -14.27% 2.07% 0.00% -9.26% -7.74% 10.57% -
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 25.27 19.37 35.69 37.68 38.53 37.71 49.93 -36.51%
EPS 17.80 -8.00 1.20 -1.40 -4.66 -3.80 5.03 132.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4965 0.5606 0.5781 0.00 0.5028 0.4903 0.4767 2.75%
Adjusted Per Share Value based on latest NOSH - 552,432
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.95 3.80 6.74 6.99 6.97 6.84 9.02 -32.99%
EPS 3.49 -1.57 0.23 -0.25 -0.84 -0.69 0.91 145.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0973 0.11 0.1092 0.00 0.091 0.0889 0.0861 8.50%
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 0.30 0.41 0.41 0.45 0.33 0.26 0.23 -
P/RPS 1.19 0.00 1.15 1.19 0.86 0.69 0.46 88.55%
P/EPS 1.68 0.00 34.33 -33.06 -7.09 -6.85 4.57 -48.71%
EY 59.36 0.00 2.91 -3.03 -14.11 -14.60 21.90 94.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.71 0.00 0.66 0.53 0.48 16.05%
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 27/08/04 27/05/04 27/02/04 19/11/03 26/08/03 29/05/03 20/02/03 -
Price 0.25 0.31 0.41 0.43 0.50 0.32 0.29 -
P/RPS 0.99 0.00 1.15 1.14 1.30 0.85 0.58 42.87%
P/EPS 1.40 0.00 34.33 -31.59 -10.74 -8.43 5.76 -61.08%
EY 71.23 0.00 2.91 -3.17 -9.31 -11.86 17.37 156.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.71 0.00 0.99 0.65 0.61 -12.42%

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