[LANDMRK] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 290.55%
YoY- 493.52%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 37,134 59,023 36,362 59,915 149,014 105,209 62,829 -29.55%
PBT 10,729 11,596 16,449 81,814 58,908 38,963 28,260 -47.53%
Tax 483,657 378,627 6,165 50,659 -16,347 -2,897 -7,512 -
NP 494,386 390,223 22,614 132,473 42,561 36,066 20,748 726.46%
-
NP to SH 492,924 388,176 15,887 123,374 31,590 27,296 20,748 724.83%
-
Tax Rate -4,507.94% -3,265.15% -37.48% -61.92% 27.75% 7.44% 26.58% -
Total Cost -457,252 -331,200 13,748 -72,558 106,453 69,143 42,081 -
-
Net Worth 956,527 860,370 501,451 458,362 432,739 413,153 408,461 76.25%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 9,354 - - - -
Div Payout % - - - 7.58% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 956,527 860,370 501,451 458,362 432,739 413,153 408,461 76.25%
NOSH 480,666 480,653 481,424 467,717 480,821 464,217 464,161 2.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1,331.36% 661.14% 62.19% 221.10% 28.56% 34.28% 33.02% -
ROE 51.53% 45.12% 3.17% 26.92% 7.30% 6.61% 5.08% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 7.73 12.28 7.55 12.81 30.99 22.66 13.54 -31.15%
EPS 102.55 80.76 3.30 26.38 6.57 5.88 4.47 705.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.99 1.79 1.0416 0.98 0.90 0.89 0.88 72.19%
Adjusted Per Share Value based on latest NOSH - 467,619
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.53 8.79 5.41 8.92 22.19 15.67 9.36 -29.56%
EPS 73.40 57.81 2.37 18.37 4.70 4.06 3.09 724.74%
DPS 0.00 0.00 0.00 1.39 0.00 0.00 0.00 -
NAPS 1.4244 1.2812 0.7467 0.6826 0.6444 0.6153 0.6083 76.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.75 1.86 2.19 1.87 1.68 1.41 0.95 -
P/RPS 35.60 15.15 29.00 14.60 5.42 6.22 7.02 194.88%
P/EPS 2.68 2.30 66.36 7.09 25.57 23.98 21.25 -74.81%
EY 37.29 43.42 1.51 14.11 3.91 4.17 4.71 296.73%
DY 0.00 0.00 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 1.38 1.04 2.10 1.91 1.87 1.58 1.08 17.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 28/02/07 27/11/06 28/08/06 30/05/06 -
Price 3.02 1.75 1.95 2.45 1.79 1.74 1.14 -
P/RPS 39.09 14.25 25.82 19.13 5.78 7.68 8.42 178.03%
P/EPS 2.94 2.17 59.09 9.29 27.25 29.59 25.50 -76.28%
EY 33.96 46.15 1.69 10.77 3.67 3.38 3.92 321.26%
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 1.52 0.98 1.87 2.50 1.99 1.96 1.30 10.97%

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