[LANDMRK] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.01%
YoY- 66.33%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 39,704 45,248 47,347 48,290 49,624 45,004 45,221 -8.28%
PBT -6,220 -7,424 -11,715 -3,270 -1,170 -4,238 -2,341 91.49%
Tax 1,449 266 -318 -773 -1,076 -1,268 -1,495 -
NP -4,771 -7,158 -12,033 -4,043 -2,246 -5,506 -3,836 15.60%
-
NP to SH -4,771 -7,158 -12,033 -4,043 -2,246 -5,506 -3,836 15.60%
-
Tax Rate - - - - - - - -
Total Cost 44,475 52,406 59,380 52,333 51,870 50,510 49,057 -6.31%
-
Net Worth 1,789,985 1,725,784 1,778,579 1,774,701 1,732,833 1,779,570 1,783,090 0.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,789,985 1,725,784 1,778,579 1,774,701 1,732,833 1,779,570 1,783,090 0.25%
NOSH 485,090 467,692 481,999 479,649 468,333 480,964 480,617 0.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.02% -15.82% -25.41% -8.37% -4.53% -12.23% -8.48% -
ROE -0.27% -0.41% -0.68% -0.23% -0.13% -0.31% -0.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.18 9.67 9.82 10.07 10.60 9.36 9.41 -8.89%
EPS -0.98 -1.53 -2.50 -0.84 -0.48 -1.14 -0.80 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.69 3.69 3.70 3.70 3.70 3.71 -0.35%
Adjusted Per Share Value based on latest NOSH - 479,649
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.91 6.74 7.05 7.19 7.39 6.70 6.73 -8.27%
EPS -0.71 -1.07 -1.79 -0.60 -0.33 -0.82 -0.57 15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6656 2.57 2.6486 2.6428 2.5805 2.6501 2.6553 0.25%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.07 1.17 1.11 0.98 0.96 0.93 0.90 -
P/RPS 13.07 12.09 11.30 9.73 9.06 9.94 9.57 23.02%
P/EPS -108.79 -76.45 -44.46 -116.26 -200.18 -81.24 -112.76 -2.35%
EY -0.92 -1.31 -2.25 -0.86 -0.50 -1.23 -0.89 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.30 0.26 0.26 0.25 0.24 13.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 30/08/13 29/05/13 26/02/13 26/11/12 29/08/12 -
Price 1.05 1.14 1.13 1.26 0.92 1.01 0.96 -
P/RPS 12.83 11.78 11.50 12.52 8.68 10.79 10.20 16.47%
P/EPS -106.76 -74.49 -45.26 -149.48 -191.84 -88.23 -120.28 -7.62%
EY -0.94 -1.34 -2.21 -0.67 -0.52 -1.13 -0.83 8.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.31 0.34 0.25 0.27 0.26 5.05%

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