[LANDMRK] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -41.86%
YoY- -102.31%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 83,158 76,824 70,297 66,534 61,920 58,802 55,199 31.25%
PBT -30,766 -27,525 -21,735 -19,772 -14,045 2,118 -7,234 161.35%
Tax 2,822 2,031 1,335 2,667 1,987 1,155 2,042 23.94%
NP -27,944 -25,494 -20,400 -17,105 -12,058 3,273 -5,192 205.55%
-
NP to SH -27,944 -25,494 -20,400 -17,105 -12,058 3,273 -5,192 205.55%
-
Tax Rate - - - - - -54.53% - -
Total Cost 111,102 102,318 90,697 83,639 73,978 55,529 60,391 49.86%
-
Net Worth 1,745,340 1,767,500 1,758,542 1,765,082 1,768,756 1,803,987 1,777,723 -1.21%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,745,340 1,767,500 1,758,542 1,765,082 1,768,756 1,803,987 1,777,723 -1.21%
NOSH 480,810 480,299 480,476 480,948 479,337 486,250 483,076 -0.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -33.60% -33.18% -29.02% -25.71% -19.47% 5.57% -9.41% -
ROE -1.60% -1.44% -1.16% -0.97% -0.68% 0.18% -0.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 17.30 16.00 14.63 13.83 12.92 12.09 11.43 31.66%
EPS -5.81 -5.31 -4.25 -3.56 -2.52 0.67 -1.07 207.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.63 3.68 3.66 3.67 3.69 3.71 3.68 -0.90%
Adjusted Per Share Value based on latest NOSH - 480,948
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.38 11.44 10.47 9.91 9.22 8.76 8.22 31.22%
EPS -4.16 -3.80 -3.04 -2.55 -1.80 0.49 -0.77 206.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5991 2.6321 2.6188 2.6285 2.634 2.6864 2.6473 -1.21%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.69 0.76 0.775 0.94 1.00 1.12 1.15 -
P/RPS 3.99 4.75 5.30 6.79 7.74 9.26 10.06 -45.86%
P/EPS -11.87 -14.32 -18.25 -26.43 -39.75 166.39 -107.00 -76.75%
EY -8.42 -6.98 -5.48 -3.78 -2.52 0.60 -0.93 331.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.26 0.27 0.30 0.31 -27.73%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 17/11/16 30/08/16 23/05/16 26/02/16 25/11/15 12/08/15 -
Price 0.765 0.74 0.84 0.875 0.95 1.04 1.03 -
P/RPS 4.42 4.63 5.74 6.33 7.35 8.60 9.01 -37.66%
P/EPS -13.16 -13.94 -19.78 -24.60 -37.77 154.51 -95.83 -73.22%
EY -7.60 -7.17 -5.05 -4.06 -2.65 0.65 -1.04 274.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.23 0.24 0.26 0.28 0.28 -17.37%

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