[L&G] QoQ Annualized Quarter Result on 31-Mar-2004

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004
Profit Trend
QoQ- -796.3%
YoY- -128.24%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 134,805 132,518 147,300 113,044 200,350 207,834 207,260 -24.83%
PBT 10,133 4,441 108,768 -39,404 16,163 -1,481 -17,398 -
Tax 17,453 -7,950 -4,964 -7,276 -9,459 -6,028 -7,644 -
NP 27,586 -3,509 103,804 -46,680 6,704 -7,509 -25,042 -
-
NP to SH 27,586 -3,509 103,804 -46,680 6,704 -7,509 -25,042 -
-
Tax Rate -172.24% 179.01% 4.56% - 58.52% - - -
Total Cost 107,218 136,027 43,496 159,724 193,646 215,343 232,302 -40.13%
-
Net Worth 298,125 274,897 289,408 327,110 324,554 0 270,497 6.66%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 298,125 274,897 289,408 327,110 324,554 0 270,497 6.66%
NOSH 581,935 584,888 582,897 583,500 561,416 551,645 537,982 5.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.46% -2.65% 70.47% -41.29% 3.35% -3.61% -12.08% -
ROE 9.25% -1.28% 35.87% -14.27% 2.07% 0.00% -9.26% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 23.16 22.66 25.27 19.37 35.69 37.68 38.53 -28.66%
EPS 4.73 -0.60 17.80 -8.00 1.20 -1.40 -4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.47 0.4965 0.5606 0.5781 0.00 0.5028 1.24%
Adjusted Per Share Value based on latest NOSH - 583,500
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.53 4.46 4.95 3.80 6.74 6.99 6.97 -24.87%
EPS 0.93 -0.12 3.49 -1.57 0.23 -0.25 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0925 0.0973 0.11 0.1092 0.00 0.091 6.67%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.28 0.26 0.30 0.41 0.41 0.45 0.33 -
P/RPS 1.21 1.15 1.19 0.00 1.15 1.19 0.86 25.43%
P/EPS 5.91 -43.33 1.68 0.00 34.33 -33.06 -7.09 -
EY 16.93 -2.31 59.36 0.00 2.91 -3.03 -14.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.60 0.00 0.71 0.00 0.66 -11.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 27/08/04 27/05/04 27/02/04 19/11/03 26/08/03 -
Price 0.26 0.29 0.25 0.31 0.41 0.43 0.50 -
P/RPS 1.12 1.28 0.99 0.00 1.15 1.14 1.30 -9.41%
P/EPS 5.48 -48.33 1.40 0.00 34.33 -31.59 -10.74 -
EY 18.23 -2.07 71.23 0.00 2.91 -3.17 -9.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.50 0.00 0.71 0.00 0.99 -35.60%

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