[LANDMRK] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[LANDMRK] LANDMARKS BHD

Announcement Date

17-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -34.46%

YoY- -273.03%

Quarter Report

LANDMRK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	48,087	26,913	83,158	61,207	39,273	23,918	61,920	-15.52%
YoY %	78.68%	-67.64%	35.86%	55.85%	64.20%	-61.37%	-	-
Horiz. %	77.66%	43.46%	134.30%	98.85%	63.43%	38.63%	100.00%	-
PBT	-16,544	-3,047	-30,766	-17,356	-12,899	-6,165	-14,200	10.73%
YoY %	-442.96%	90.10%	-77.26%	-34.55%	-109.23%	56.58%	-	-
Horiz. %	116.51%	21.46%	216.66%	122.23%	90.84%	43.42%	100.00%	-
Tax	-531	-302	2,822	-1,001	-753	-424	2,041	-
YoY %	-75.83%	-110.70%	381.92%	-32.93%	-77.59%	-120.77%	-	-
Horiz. %	-26.02%	-14.80%	138.27%	-49.04%	-36.89%	-20.77%	100.00%	-
NP	-17,075	-3,349	-27,944	-18,357	-13,652	-6,589	-12,159	25.42%
YoY %	-409.85%	88.02%	-52.23%	-34.46%	-107.19%	45.81%	-	-
Horiz. %	140.43%	27.54%	229.82%	150.97%	112.28%	54.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,075	-3,349	-27,944	-18,357	-13,652	-6,589	-12,159	25.42%
YoY %	-409.85%	88.02%	-52.23%	-34.46%	-107.19%	45.81%	-	-
Horiz. %	140.43%	27.54%	229.82%	150.97%	112.28%	54.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	65,162	30,262	111,102	79,564	52,925	30,507	74,079	-8.20%
YoY %	115.33%	-72.76%	39.64%	50.33%	73.48%	-58.82%	-	-
Horiz. %	87.96%	40.85%	149.98%	107.40%	71.44%	41.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,687,084	1,736,695	1,745,340	1,768,423	1,759,377	1,765,082	1,773,387	-3.27%
YoY %	-2.86%	-0.50%	-1.31%	0.51%	-0.32%	-0.47%	-	-
Horiz. %	95.13%	97.93%	98.42%	99.72%	99.21%	99.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	1,687,084	1,736,695	1,745,340	1,768,423	1,759,377	1,765,082	1,773,387	-3.27%
YoY %	-2.86%	-0.50%	-1.31%	0.51%	-0.32%	-0.47%	-	-
Horiz. %	95.13%	97.93%	98.42%	99.72%	99.21%	99.53%	100.00%	-
NOSH	528,890	478,428	480,810	480,549	480,704	480,948	480,592	6.59%
YoY %	10.55%	-0.50%	0.05%	-0.03%	-0.05%	0.07%	-	-
Horiz. %	110.05%	99.55%	100.05%	99.99%	100.02%	100.07%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	-35.51%	-12.44%	-33.60%	-29.99%	-34.76%	-27.55%	-19.64%	-
YoY %	-185.45%	62.98%	-12.04%	13.72%	-26.17%	-40.27%	-	-
Horiz. %	180.80%	63.34%	171.08%	152.70%	176.99%	140.27%	100.00%	-
ROE	-1.01%	-0.19%	-1.60%	-1.04%	-0.78%	-0.37%	-0.69%	-
YoY %	-431.58%	88.12%	-53.85%	-33.33%	-110.81%	46.38%	-	-
Horiz. %	146.38%	27.54%	231.88%	150.72%	113.04%	53.62%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	9.52	5.63	17.30	12.74	8.17	4.97	12.88	-18.26%
YoY %	69.09%	-67.46%	35.79%	55.94%	64.39%	-61.41%	-	-
Horiz. %	73.91%	43.71%	134.32%	98.91%	63.43%	38.59%	100.00%	-
EPS	-3.46	-0.70	-5.81	-3.82	-2.84	-1.37	-2.53	23.23%
YoY %	-394.29%	87.95%	-52.09%	-34.51%	-107.30%	45.85%	-	-
Horiz. %	136.76%	27.67%	229.64%	150.99%	112.25%	54.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.34	3.63	3.63	3.68	3.66	3.67	3.69	-6.43%
YoY %	-7.99%	0.00%	-1.36%	0.55%	-0.27%	-0.54%	-	-
Horiz. %	90.51%	98.37%	98.37%	99.73%	99.19%	99.46%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 480,299
RPS	7.16	4.01	12.38	9.11	5.85	3.56	9.22	-15.52%
YoY %	78.55%	-67.61%	35.89%	55.73%	64.33%	-61.39%	-	-
Horiz. %	77.66%	43.49%	134.27%	98.81%	63.45%	38.61%	100.00%	-
EPS	-2.54	-0.50	-4.16	-2.73	-2.03	-0.98	-1.81	25.36%
YoY %	-408.00%	87.98%	-52.38%	-34.48%	-107.14%	45.86%	-	-
Horiz. %	140.33%	27.62%	229.83%	150.83%	112.15%	54.14%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.5124	2.5862	2.5991	2.6335	2.62	2.6285	2.6409	-3.27%
YoY %	-2.85%	-0.50%	-1.31%	0.52%	-0.32%	-0.47%	-	-
Horiz. %	95.13%	97.93%	98.42%	99.72%	99.21%	99.53%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.91	0.835	0.69	0.76	0.775	0.94	1.00	-
P/RPS	9.56	14.84	3.99	5.97	9.49	18.90	7.76	14.93%
YoY %	-35.58%	271.93%	-33.17%	-37.09%	-49.79%	143.56%	-	-
Horiz. %	123.20%	191.24%	51.42%	76.93%	122.29%	243.56%	100.00%	-
P/EPS	-26.92	-119.29	-11.87	-19.90	-27.29	-68.61	-39.53	-22.61%
YoY %	77.43%	-904.97%	40.35%	27.08%	60.22%	-73.56%	-	-
Horiz. %	68.10%	301.77%	30.03%	50.34%	69.04%	173.56%	100.00%	-
EY	-3.71	-0.84	-8.42	-5.03	-3.66	-1.46	-2.53	29.10%
YoY %	-341.67%	90.02%	-67.40%	-37.43%	-150.68%	42.29%	-	-
Horiz. %	146.64%	33.20%	332.81%	198.81%	144.66%	57.71%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.23	0.19	0.21	0.21	0.26	0.27	0.00%
YoY %	17.39%	21.05%	-9.52%	0.00%	-19.23%	-3.70%	-	-
Horiz. %	100.00%	85.19%	70.37%	77.78%	77.78%	96.30%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	18/05/17	21/02/17	17/11/16	30/08/16	23/05/16	26/02/16	-
Price	0.855	0.83	0.765	0.74	0.84	0.875	0.95	-
P/RPS	8.98	14.75	4.42	5.81	10.28	17.59	7.37	14.09%
YoY %	-39.12%	233.71%	-23.92%	-43.48%	-41.56%	138.67%	-	-
Horiz. %	121.85%	200.14%	59.97%	78.83%	139.48%	238.67%	100.00%	-
P/EPS	-25.29	-118.57	-13.16	-19.37	-29.58	-63.87	-37.55	-23.18%
YoY %	78.67%	-800.99%	32.06%	34.52%	53.69%	-70.09%	-	-
Horiz. %	67.35%	315.77%	35.05%	51.58%	78.77%	170.09%	100.00%	-
EY	-3.95	-0.84	-7.60	-5.16	-3.38	-1.57	-2.66	30.19%
YoY %	-370.24%	88.95%	-47.29%	-52.66%	-115.29%	40.98%	-	-
Horiz. %	148.50%	31.58%	285.71%	193.98%	127.07%	59.02%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.23	0.21	0.20	0.23	0.24	0.26	0.00%
YoY %	13.04%	9.52%	5.00%	-13.04%	-4.17%	-7.69%	-	-
Horiz. %	100.00%	88.46%	80.77%	76.92%	88.46%	92.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos