[LANDMRK] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.96%
YoY- -154.15%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 311,411 265,742 237,531 251,055 194,651 200,087 205,671 31.89%
PBT 90,019 38,746 1,508 -48,349 -55,043 -63,816 -43,851 -
Tax -13,402 -8,679 -6,840 4,910 3,355 6,296 5,238 -
NP 76,617 30,067 -5,332 -43,439 -51,688 -57,520 -38,613 -
-
NP to SH 76,617 30,067 -5,332 -43,439 -51,688 -57,520 -38,613 -
-
Tax Rate 14.89% 22.40% 453.58% - - - - -
Total Cost 234,794 235,675 242,863 294,494 246,339 257,607 244,284 -2.60%
-
Net Worth 417,406 375,341 352,094 360,831 354,500 362,195 389,650 4.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 417,406 375,341 352,094 360,831 354,500 362,195 389,650 4.69%
NOSH 463,785 463,385 463,282 462,605 466,448 464,353 463,869 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 24.60% 11.31% -2.24% -17.30% -26.55% -28.75% -18.77% -
ROE 18.36% 8.01% -1.51% -12.04% -14.58% -15.88% -9.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 67.15 57.35 51.27 54.27 41.73 43.09 44.34 31.90%
EPS 16.52 6.49 -1.15 -9.39 -11.08 -12.39 -8.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.81 0.76 0.78 0.76 0.78 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 462,605
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 46.37 39.57 35.37 37.39 28.99 29.80 30.63 31.87%
EPS 11.41 4.48 -0.79 -6.47 -7.70 -8.57 -5.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.5589 0.5243 0.5373 0.5279 0.5394 0.5803 4.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.61 0.73 0.63 0.49 0.44 0.38 0.38 -
P/RPS 0.91 1.27 1.23 0.90 1.05 0.88 0.86 3.84%
P/EPS 3.69 11.25 -54.74 -5.22 -3.97 -3.07 -4.57 -
EY 27.08 8.89 -1.83 -19.16 -25.18 -32.60 -21.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 0.83 0.63 0.58 0.49 0.45 31.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 27/05/03 28/02/03 -
Price 0.63 0.60 0.70 0.57 0.49 0.40 0.39 -
P/RPS 0.94 1.05 1.37 1.05 1.17 0.93 0.88 4.49%
P/EPS 3.81 9.25 -60.82 -6.07 -4.42 -3.23 -4.69 -
EY 26.22 10.81 -1.64 -16.47 -22.61 -30.97 -21.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.92 0.73 0.64 0.51 0.46 32.33%

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