[LAGENDA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 15.34%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 52,010 27,457 98,834 80,297 52,303 26,289 121,960 -43.37%
PBT 5,381 2,473 2,143 1,306 758 183 12,114 -41.81%
Tax -666 -282 -390 -539 -93 -37 -1,541 -42.86%
NP 4,715 2,191 1,753 767 665 146 10,573 -41.65%
-
NP to SH 4,715 2,191 1,753 767 665 146 10,573 -41.65%
-
Tax Rate 12.38% 11.40% 18.20% 41.27% 12.27% 20.22% 12.72% -
Total Cost 47,295 25,266 97,081 79,530 51,638 26,143 111,387 -43.53%
-
Net Worth 64,841 62,371 59,081 57,133 57,994 26,351 21,109 111.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 1,043 - 1,529 -
Div Payout % - - - - 156.98% - 14.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 64,841 62,371 59,081 57,133 57,994 26,351 21,109 111.45%
NOSH 80,050 79,963 78,775 78,265 77,325 35,609 30,593 89.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.07% 7.98% 1.77% 0.96% 1.27% 0.56% 8.67% -
ROE 7.27% 3.51% 2.97% 1.34% 1.15% 0.55% 50.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 64.97 34.34 125.46 102.60 67.64 73.83 398.65 -70.19%
EPS 5.89 2.74 2.22 0.98 0.86 0.41 34.56 -69.29%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 5.00 -
NAPS 0.81 0.78 0.75 0.73 0.75 0.74 0.69 11.29%
Adjusted Per Share Value based on latest NOSH - 78,461
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.21 3.28 11.80 9.59 6.25 3.14 14.57 -43.39%
EPS 0.56 0.26 0.21 0.09 0.08 0.02 1.26 -41.79%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.18 -
NAPS 0.0774 0.0745 0.0706 0.0682 0.0693 0.0315 0.0252 111.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.61 0.74 0.81 0.83 1.22 1.20 0.00 -
P/RPS 0.94 2.16 0.65 0.81 1.80 1.63 0.00 -
P/EPS 10.36 27.01 36.40 84.69 141.86 292.68 0.00 -
EY 9.66 3.70 2.75 1.18 0.70 0.34 0.00 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.75 0.95 1.08 1.14 1.63 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 07/06/05 28/02/05 26/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.58 0.63 0.76 0.84 0.79 1.04 1.27 -
P/RPS 0.89 1.83 0.61 0.82 1.17 1.41 0.32 97.89%
P/EPS 9.85 22.99 34.15 85.71 91.86 253.66 3.67 93.24%
EY 10.16 4.35 2.93 1.17 1.09 0.39 27.21 -48.17%
DY 0.00 0.00 0.00 0.00 1.71 0.00 3.94 -
P/NAPS 0.72 0.81 1.01 1.15 1.05 1.41 1.84 -46.53%

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