[LANDMRK] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 29.16%
YoY- -81.69%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 210,418 307,042 291,504 143,744 165,784 149,300 144,968 6.40%
PBT 77,926 50,184 135,916 -41,106 -18,722 32,572 9,560 41.84%
Tax -5,794 -9,678 -30,106 -16,922 18,722 -20,502 -9,560 -8.00%
NP 72,132 40,506 105,810 -58,028 0 12,070 0 -
-
NP to SH 54,592 30,950 105,810 -58,028 -31,938 12,070 -8,592 -
-
Tax Rate 7.44% 19.29% 22.15% - - 62.94% 100.00% -
Total Cost 138,286 266,536 185,694 201,772 165,784 137,230 144,968 -0.78%
-
Net Worth 413,153 0 417,304 352,810 417,793 436,376 605,135 -6.15%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 413,153 0 417,304 352,810 417,793 436,376 605,135 -6.15%
NOSH 464,217 463,733 463,672 464,224 464,215 464,230 461,935 0.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 34.28% 13.19% 36.30% -40.37% 0.00% 8.08% 0.00% -
ROE 13.21% 0.00% 25.36% -16.45% -7.64% 2.77% -1.42% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 45.33 66.21 62.87 30.96 35.71 32.16 31.38 6.31%
EPS 11.76 6.68 22.82 -12.50 -6.88 2.60 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.00 0.90 0.76 0.90 0.94 1.31 -6.23%
Adjusted Per Share Value based on latest NOSH - 466,448
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.33 45.72 43.41 21.41 24.69 22.23 21.59 6.39%
EPS 8.13 4.61 15.76 -8.64 -4.76 1.80 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6153 0.00 0.6214 0.5254 0.6222 0.6498 0.9012 -6.15%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.41 0.97 0.61 0.44 0.54 0.36 0.88 -
P/RPS 3.11 1.47 0.97 1.42 1.51 1.12 2.80 1.76%
P/EPS 11.99 14.53 2.67 -3.52 -7.85 13.85 -47.31 -
EY 8.34 6.88 37.41 -28.41 -12.74 7.22 -2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.00 0.68 0.58 0.60 0.38 0.67 15.36%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 13/08/04 21/08/03 28/08/02 29/08/01 28/08/00 -
Price 1.74 0.99 0.63 0.49 0.50 0.43 0.75 -
P/RPS 3.84 1.50 1.00 1.58 1.40 1.34 2.39 8.21%
P/EPS 14.80 14.83 2.76 -3.92 -7.27 16.54 -40.32 -
EY 6.76 6.74 36.22 -25.51 -13.76 6.05 -2.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.00 0.70 0.64 0.56 0.46 0.57 22.84%

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