[LAGENDA] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -54.62%
YoY- -18.86%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 98,541 100,002 98,834 113,996 117,771 91,757 65,468 31.37%
PBT 6,766 4,432 2,142 5,219 9,494 8,919 8,736 -15.67%
Tax -963 -635 -390 -1,665 -1,662 -1,606 -1,569 -27.79%
NP 5,803 3,797 1,752 3,554 7,832 7,313 7,167 -13.13%
-
NP to SH 5,803 3,797 1,752 3,554 7,832 7,313 7,167 -13.13%
-
Tax Rate 14.23% 14.33% 18.21% 31.90% 17.51% 18.01% 17.96% -
Total Cost 92,738 96,205 97,082 110,442 109,939 84,444 58,301 36.30%
-
Net Worth 64,723 62,371 58,935 57,276 58,097 26,351 20,804 113.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 64,723 62,371 58,935 57,276 58,097 26,351 20,804 113.25%
NOSH 79,905 79,963 78,581 78,461 77,462 35,609 30,595 89.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.89% 3.80% 1.77% 3.12% 6.65% 7.97% 10.95% -
ROE 8.97% 6.09% 2.97% 6.20% 13.48% 27.75% 34.45% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 123.32 125.06 125.77 145.29 152.04 257.67 213.98 -30.76%
EPS 7.26 4.75 2.23 4.53 10.11 20.54 23.43 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.78 0.75 0.73 0.75 0.74 0.68 12.38%
Adjusted Per Share Value based on latest NOSH - 78,461
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.77 11.94 11.80 13.61 14.07 10.96 7.82 31.36%
EPS 0.69 0.45 0.21 0.42 0.94 0.87 0.86 -13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0745 0.0704 0.0684 0.0694 0.0315 0.0248 113.52%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.61 0.74 0.81 0.83 1.22 1.20 0.00 -
P/RPS 0.49 0.59 0.64 0.57 0.80 0.47 0.00 -
P/EPS 8.40 15.58 36.33 18.32 12.07 5.84 0.00 -
EY 11.91 6.42 2.75 5.46 8.29 17.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.95 1.08 1.14 1.63 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 07/06/05 28/02/05 26/11/04 27/08/04 - - -
Price 0.58 0.63 0.76 0.84 0.79 0.00 0.00 -
P/RPS 0.47 0.50 0.60 0.58 0.52 0.00 0.00 -
P/EPS 7.99 13.27 34.09 18.54 7.81 0.00 0.00 -
EY 12.52 7.54 2.93 5.39 12.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.81 1.01 1.15 1.05 0.00 0.00 -

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