[L&G] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 886.09%
YoY- 311.5%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 112,516 101,768 165,772 134,805 132,518 147,300 113,044 -0.31%
PBT 132,916 -41,132 -134,972 10,133 4,441 108,768 -39,404 -
Tax -61,268 -6,248 3,131 17,453 -7,950 -4,964 -7,276 313.36%
NP 71,648 -47,380 -131,841 27,586 -3,509 103,804 -46,680 -
-
NP to SH 71,500 -47,472 -131,841 27,586 -3,509 103,804 -46,680 -
-
Tax Rate 46.10% - - -172.24% 179.01% 4.56% - -
Total Cost 40,868 149,148 297,613 107,218 136,027 43,496 159,724 -59.66%
-
Net Worth 207,146 159,830 169,284 298,125 274,897 289,408 327,110 -26.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 207,146 159,830 169,284 298,125 274,897 289,408 327,110 -26.23%
NOSH 597,826 596,381 584,142 581,935 584,888 582,897 583,500 1.62%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 63.68% -46.56% -79.53% 20.46% -2.65% 70.47% -41.29% -
ROE 34.52% -29.70% -77.88% 9.25% -1.28% 35.87% -14.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.82 17.06 28.38 23.16 22.66 25.27 19.37 -1.90%
EPS 11.96 -7.96 -22.57 4.73 -0.60 17.80 -8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.268 0.2898 0.5123 0.47 0.4965 0.5606 -27.41%
Adjusted Per Share Value based on latest NOSH - 582,550
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.78 3.42 5.58 4.53 4.46 4.95 3.80 -0.35%
EPS 2.40 -1.60 -4.43 0.93 -0.12 3.49 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0538 0.0569 0.1003 0.0925 0.0973 0.11 -26.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.15 0.16 0.22 0.28 0.26 0.30 0.41 -
P/RPS 0.80 0.94 0.78 1.21 1.15 1.19 0.00 -
P/EPS 1.25 -2.01 -0.97 5.91 -43.33 1.68 0.00 -
EY 79.73 -49.75 -102.59 16.93 -2.31 59.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.76 0.55 0.55 0.60 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 27/05/05 24/02/05 25/11/04 27/08/04 27/05/04 -
Price 0.10 0.15 0.16 0.26 0.29 0.25 0.31 -
P/RPS 0.53 0.88 0.56 1.12 1.28 0.99 0.00 -
P/EPS 0.84 -1.88 -0.71 5.48 -48.33 1.40 0.00 -
EY 119.60 -53.07 -141.06 18.23 -2.07 71.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.55 0.51 0.62 0.50 0.00 -

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