[LANDMRK] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 663.9%
YoY- 152.27%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 286,365 290,898 311,411 265,742 237,531 251,055 194,651 29.20%
PBT 7,274 100,188 90,019 38,746 1,508 -48,349 -55,043 -
Tax -26,918 -21,946 -13,402 -8,679 -6,840 4,910 3,355 -
NP -19,644 78,242 76,617 30,067 -5,332 -43,439 -51,688 -47.37%
-
NP to SH -19,644 78,242 76,617 30,067 -5,332 -43,439 -51,688 -47.37%
-
Tax Rate 370.06% 21.90% 14.89% 22.40% 453.58% - - -
Total Cost 306,009 212,656 234,794 235,675 242,863 294,494 246,339 15.48%
-
Net Worth 333,928 421,318 417,406 375,341 352,094 360,831 354,500 -3.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 333,928 421,318 417,406 375,341 352,094 360,831 354,500 -3.88%
NOSH 463,789 462,987 463,785 463,385 463,282 462,605 466,448 -0.37%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -6.86% 26.90% 24.60% 11.31% -2.24% -17.30% -26.55% -
ROE -5.88% 18.57% 18.36% 8.01% -1.51% -12.04% -14.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.74 62.83 67.15 57.35 51.27 54.27 41.73 29.68%
EPS -4.24 16.90 16.52 6.49 -1.15 -9.39 -11.08 -47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.91 0.90 0.81 0.76 0.78 0.76 -3.52%
Adjusted Per Share Value based on latest NOSH - 463,385
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.64 43.32 46.37 39.57 35.37 37.39 28.99 29.18%
EPS -2.93 11.65 11.41 4.48 -0.79 -6.47 -7.70 -47.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4973 0.6274 0.6216 0.5589 0.5243 0.5373 0.5279 -3.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.67 0.61 0.73 0.63 0.49 0.44 -
P/RPS 1.43 1.07 0.91 1.27 1.23 0.90 1.05 22.75%
P/EPS -20.78 3.96 3.69 11.25 -54.74 -5.22 -3.97 199.95%
EY -4.81 25.22 27.08 8.89 -1.83 -19.16 -25.18 -66.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.74 0.68 0.90 0.83 0.63 0.58 63.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 -
Price 1.03 0.89 0.63 0.60 0.70 0.57 0.49 -
P/RPS 1.67 1.42 0.94 1.05 1.37 1.05 1.17 26.63%
P/EPS -24.32 5.27 3.81 9.25 -60.82 -6.07 -4.42 210.06%
EY -4.11 18.99 26.22 10.81 -1.64 -16.47 -22.61 -67.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 0.70 0.74 0.92 0.73 0.64 70.49%

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