[LANDMRK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -21.73%
YoY- -191.78%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 39,704 28,972 22,315 13,851 49,624 33,348 24,592 37.50%
PBT -6,220 -7,954 -6,614 -2,067 -1,170 -1,700 3,931 -
Tax 1,449 515 -217 -667 -1,076 -827 -975 -
NP -4,771 -7,439 -6,831 -2,734 -2,246 -2,527 2,956 -
-
NP to SH -4,771 -7,439 -6,831 -2,734 -2,246 -2,527 2,956 -
-
Tax Rate - - - - - - 24.80% -
Total Cost 44,475 36,411 29,146 16,585 51,870 35,875 21,636 61.45%
-
Net Worth 1,778,281 1,770,962 1,775,097 1,774,701 1,768,127 1,764,132 1,797,829 -0.72%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,778,281 1,770,962 1,775,097 1,774,701 1,768,127 1,764,132 1,797,829 -0.72%
NOSH 481,919 479,935 481,056 479,649 477,872 476,792 484,590 -0.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.02% -25.68% -30.61% -19.74% -4.53% -7.58% 12.02% -
ROE -0.27% -0.42% -0.38% -0.15% -0.13% -0.14% 0.16% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.24 6.04 4.64 2.89 10.38 6.99 5.07 38.11%
EPS -0.99 -1.55 -1.42 -0.57 -0.47 -0.53 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.69 3.69 3.70 3.70 3.70 3.71 -0.35%
Adjusted Per Share Value based on latest NOSH - 479,649
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.91 4.31 3.32 2.06 7.39 4.97 3.66 37.51%
EPS -0.71 -1.11 -1.02 -0.41 -0.33 -0.38 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6482 2.6373 2.6434 2.6428 2.633 2.6271 2.6773 -0.72%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.07 1.17 1.11 0.98 0.96 0.93 0.90 -
P/RPS 12.99 19.38 23.93 33.94 9.24 13.30 17.73 -18.68%
P/EPS -108.08 -75.48 -78.17 -171.93 -204.26 -175.47 147.54 -
EY -0.93 -1.32 -1.28 -0.58 -0.49 -0.57 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.30 0.26 0.26 0.25 0.24 13.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 30/08/13 29/05/13 26/02/13 26/11/12 29/08/12 -
Price 1.05 1.14 1.13 1.26 0.92 1.01 0.96 -
P/RPS 12.74 18.88 24.36 43.63 8.86 14.44 18.92 -23.12%
P/EPS -106.06 -73.55 -79.58 -221.05 -195.74 -190.57 157.38 -
EY -0.94 -1.36 -1.26 -0.45 -0.51 -0.52 0.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.31 0.34 0.25 0.27 0.26 5.05%

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