[L&G] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 123.39%
YoY- 112.57%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 266,985 251,476 263,271 268,177 208,899 241,294 238,871 7.69%
PBT -55,790 25,378 33,210 41,345 -130,057 -231,228 -245,530 -62.73%
Tax 852 -7,808 -8,754 -7,018 -16,678 -14,340 484 45.74%
NP -54,938 17,570 24,456 34,327 -146,735 -245,568 -245,046 -63.06%
-
NP to SH -54,938 17,570 24,456 34,327 -146,735 -245,568 -261,713 -64.64%
-
Tax Rate - 30.77% 26.36% 16.97% - - - -
Total Cost 321,923 233,906 238,815 233,850 355,634 486,862 483,917 -23.77%
-
Net Worth 0 270,163 264,245 263,425 306,412 240,800 225,493 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 270,163 264,245 263,425 306,412 240,800 225,493 -
NOSH 552,432 537,318 538,947 537,602 537,565 560,000 536,888 1.91%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -20.58% 6.99% 9.29% 12.80% -70.24% -101.77% -102.59% -
ROE 0.00% 6.50% 9.26% 13.03% -47.89% -101.98% -116.06% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 48.33 46.80 48.85 49.88 38.86 43.09 44.49 5.66%
EPS -9.94 3.27 4.54 6.39 -27.30 -43.85 -48.75 -65.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5028 0.4903 0.49 0.57 0.43 0.42 -
Adjusted Per Share Value based on latest NOSH - 537,602
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 8.98 8.46 8.85 9.02 7.03 8.12 8.03 7.73%
EPS -1.85 0.59 0.82 1.15 -4.94 -8.26 -8.80 -64.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0909 0.0889 0.0886 0.1031 0.081 0.0758 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.45 0.33 0.26 0.23 0.25 0.36 0.29 -
P/RPS 0.93 0.71 0.53 0.46 0.64 0.84 0.65 26.94%
P/EPS -4.53 10.09 5.73 3.60 -0.92 -0.82 -0.59 288.70%
EY -22.10 9.91 17.45 27.76 -109.18 -121.81 -168.09 -74.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.66 0.53 0.47 0.44 0.84 0.69 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 26/08/03 29/05/03 20/02/03 25/11/02 27/08/02 29/05/02 -
Price 0.43 0.50 0.32 0.29 0.23 0.33 0.38 -
P/RPS 0.89 1.07 0.66 0.58 0.59 0.77 0.85 3.11%
P/EPS -4.32 15.29 7.05 4.54 -0.84 -0.75 -0.78 212.70%
EY -23.13 6.54 14.18 22.02 -118.68 -132.88 -128.28 -68.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.99 0.65 0.59 0.40 0.77 0.90 -

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