[L&G] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 322.37%
YoY- 307.26%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 165,772 101,104 99,389 36,825 28,261 200,350 155,876 4.18%
PBT -134,972 7,600 3,331 27,192 -9,851 16,163 -1,111 2345.78%
Tax 3,131 13,090 -5,963 -1,241 -1,819 -9,459 -4,521 -
NP -131,841 20,690 -2,632 25,951 -11,670 6,704 -5,632 716.75%
-
NP to SH -131,841 20,690 -2,632 25,951 -11,670 6,704 -5,632 716.75%
-
Tax Rate - -172.24% 179.02% 4.56% - 58.52% - -
Total Cost 297,613 80,414 102,021 10,874 39,931 193,646 161,508 50.24%
-
Net Worth 169,284 298,125 274,897 289,408 327,110 324,554 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 169,284 298,125 274,897 289,408 327,110 324,554 0 -
NOSH 584,142 581,935 584,888 582,897 583,500 561,416 551,645 3.88%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -79.53% 20.46% -2.65% 70.47% -41.29% 3.35% -3.61% -
ROE -77.88% 6.94% -0.96% 8.97% -3.57% 2.07% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.38 17.37 16.99 6.32 4.84 35.69 28.26 0.28%
EPS -22.57 3.55 -0.45 4.45 -2.00 1.20 -1.05 671.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.5123 0.47 0.4965 0.5606 0.5781 0.00 -
Adjusted Per Share Value based on latest NOSH - 583,168
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.58 3.40 3.34 1.24 0.95 6.74 5.24 4.27%
EPS -4.43 0.70 -0.09 0.87 -0.39 0.23 -0.19 714.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.1003 0.0925 0.0973 0.11 0.1092 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.22 0.28 0.26 0.30 0.41 0.41 0.45 -
P/RPS 0.78 1.61 1.53 4.75 0.00 1.15 1.59 -37.77%
P/EPS -0.97 7.88 -57.78 6.74 0.00 34.33 -44.08 -92.12%
EY -102.59 12.70 -1.73 14.84 0.00 2.91 -2.27 1165.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.55 0.55 0.60 0.00 0.71 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 25/11/04 27/08/04 27/05/04 27/02/04 19/11/03 -
Price 0.16 0.26 0.29 0.25 0.31 0.41 0.43 -
P/RPS 0.56 1.50 1.71 3.96 0.00 1.15 1.52 -48.57%
P/EPS -0.71 7.31 -64.44 5.62 0.00 34.33 -42.12 -93.40%
EY -141.06 13.67 -1.55 17.81 0.00 2.91 -2.37 1420.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.62 0.50 0.00 0.71 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