[LANDMRK] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -24.35%
YoY- 355.37%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 49,512 198,685 322,697 287,412 216,256 155,744 147,316 -16.61%
PBT 14,305 78,544 60,865 109,792 -21,781 -15,784 39,940 -15.72%
Tax 644,876 -21,796 -24,482 -29,745 -9,564 -9,166 -21,434 -
NP 659,181 56,748 36,382 80,046 -31,345 -24,950 18,505 81.34%
-
NP to SH 657,232 42,120 27,192 80,046 -31,345 -24,950 18,505 81.25%
-
Tax Rate -4,508.05% 27.75% 40.22% 27.09% - - 53.67% -
Total Cost -609,669 141,937 286,314 207,365 247,601 180,694 128,810 -
-
Net Worth 956,527 432,739 0 422,193 361,676 413,264 440,971 13.76%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 956,527 432,739 0 422,193 361,676 413,264 440,971 13.76%
NOSH 480,666 480,821 463,418 463,949 463,688 464,342 464,180 0.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1,331.36% 28.56% 11.27% 27.85% -14.49% -16.02% 12.56% -
ROE 68.71% 9.73% 0.00% 18.96% -8.67% -6.04% 4.20% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 10.30 41.32 69.63 61.95 46.64 33.54 31.74 -17.09%
EPS 136.73 8.76 5.87 17.25 -6.76 -5.37 3.99 80.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 0.90 0.00 0.91 0.78 0.89 0.95 13.10%
Adjusted Per Share Value based on latest NOSH - 462,987
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 7.37 29.59 48.06 42.80 32.20 23.19 21.94 -16.61%
EPS 97.87 6.27 4.05 11.92 -4.67 -3.72 2.76 81.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4244 0.6444 0.00 0.6287 0.5386 0.6154 0.6567 13.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.75 1.68 1.12 0.67 0.49 0.40 0.31 -
P/RPS 26.70 4.07 1.61 1.08 1.05 1.19 0.98 73.42%
P/EPS 2.01 19.18 19.09 3.88 -7.25 -7.44 7.78 -20.18%
EY 49.72 5.21 5.24 25.75 -13.80 -13.43 12.86 25.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.87 0.00 0.74 0.63 0.45 0.33 26.91%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 28/11/05 30/11/04 18/11/03 27/11/02 23/11/01 -
Price 3.02 1.79 1.00 0.89 0.57 0.39 0.61 -
P/RPS 29.32 4.33 1.44 1.44 1.22 1.16 1.92 57.47%
P/EPS 2.21 20.43 17.04 5.16 -8.43 -7.26 15.30 -27.55%
EY 45.28 4.89 5.87 19.39 -11.86 -13.78 6.54 38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.99 0.00 0.98 0.73 0.44 0.64 15.50%

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