[L&G] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -118.9%
YoY- -205.82%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 200,350 155,876 103,630 50,808 268,178 157,068 120,331 40.34%
PBT 16,163 -1,111 -8,699 -2,109 36,184 95,484 7,268 70.12%
Tax -9,459 -4,521 -3,822 -3,004 -9,129 -11,172 -2,885 120.22%
NP 6,704 -5,632 -12,521 -5,113 27,055 84,312 4,383 32.64%
-
NP to SH 6,704 -5,632 -12,521 -5,113 27,055 84,312 4,383 32.64%
-
Tax Rate 58.52% - - - 25.23% 11.70% 39.69% -
Total Cost 193,646 161,508 116,151 55,921 241,123 72,756 115,948 40.63%
-
Net Worth 324,554 0 270,497 264,245 256,063 306,321 229,840 25.78%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 324,554 0 270,497 264,245 256,063 306,321 229,840 25.78%
NOSH 561,416 551,645 537,982 538,947 537,159 537,406 534,512 3.31%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.35% -3.61% -12.08% -10.06% 10.09% 53.68% 3.64% -
ROE 2.07% 0.00% -4.63% -1.93% 10.57% 27.52% 1.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.69 28.26 19.26 9.43 49.93 29.23 22.51 35.85%
EPS 1.20 -1.05 -2.33 -0.95 5.03 15.69 0.82 28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5781 0.00 0.5028 0.4903 0.4767 0.57 0.43 21.74%
Adjusted Per Share Value based on latest NOSH - 538,947
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.74 5.24 3.49 1.71 9.02 5.28 4.05 40.30%
EPS 0.23 -0.19 -0.42 -0.17 0.91 2.84 0.15 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1092 0.00 0.091 0.0889 0.0861 0.103 0.0773 25.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.45 0.33 0.26 0.23 0.25 0.36 -
P/RPS 1.15 1.59 1.71 2.76 0.46 0.86 1.60 -19.71%
P/EPS 34.33 -44.08 -14.18 -27.41 4.57 1.59 43.90 -15.08%
EY 2.91 -2.27 -7.05 -3.65 21.90 62.75 2.28 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.66 0.53 0.48 0.44 0.84 -10.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 26/08/03 29/05/03 20/02/03 25/11/02 27/08/02 -
Price 0.41 0.43 0.50 0.32 0.29 0.23 0.33 -
P/RPS 1.15 1.52 2.60 3.39 0.58 0.79 1.47 -15.05%
P/EPS 34.33 -42.12 -21.48 -33.73 5.76 1.47 40.24 -10.02%
EY 2.91 -2.37 -4.65 -2.96 17.37 68.21 2.48 11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.99 0.65 0.61 0.40 0.77 -5.25%

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