[L&G] QoQ 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- 89.79%
YoY- -205.82%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 44,474 52,246 52,822 50,808 111,109 36,737 64,617 -21.99%
PBT 18,084 7,048 -6,590 -2,109 -54,139 88,216 1,242 493.37%
Tax -7,022 595 -818 -3,004 4,079 -8,065 -1,242 216.36%
NP 11,062 7,643 -7,408 -5,113 -50,060 80,151 0 -
-
NP to SH 11,062 7,643 -7,408 -5,113 -50,060 80,151 -448 -
-
Tax Rate 38.83% -8.44% - - - 9.14% 100.00% -
Total Cost 33,412 44,603 60,230 55,921 161,169 -43,414 64,617 -35.50%
-
Net Worth 324,500 0 270,163 264,245 263,425 306,412 240,800 21.93%
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 324,500 0 270,163 264,245 263,425 306,412 240,800 21.93%
NOSH 560,353 552,432 537,318 538,947 537,602 537,565 560,000 0.04%
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 24.87% 14.63% -14.02% -10.06% -45.05% 218.18% 0.00% -
ROE 3.41% 0.00% -2.74% -1.93% -19.00% 26.16% -0.19% -
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 7.94 9.46 9.83 9.43 20.67 6.83 11.54 -22.01%
EPS 1.97 1.42 -1.38 -0.95 -9.31 14.91 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5791 0.00 0.5028 0.4903 0.49 0.57 0.43 21.88%
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 1.50 1.76 1.78 1.71 3.74 1.24 2.17 -21.76%
EPS 0.37 0.26 -0.25 -0.17 -1.68 2.70 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.00 0.0909 0.0889 0.0886 0.1031 0.081 21.89%
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 5.17 4.76 3.36 2.76 1.11 3.66 3.12 39.90%
P/EPS 20.77 32.53 -23.94 -27.41 -2.47 1.68 -450.00 -
EY 4.81 3.07 -4.18 -3.65 -40.49 59.64 -0.22 -
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 0.47 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 5.17 4.55 5.09 3.39 1.40 3.37 2.86 48.23%
P/EPS 20.77 31.08 -36.27 -33.73 -3.11 1.54 -412.50 -
EY 4.81 3.22 -2.76 -2.96 -32.11 64.83 -0.24 -
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 0.59 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