[L&G] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1182.41%
YoY- 300.97%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 134,805 132,518 207,834 209,424 291,798 484,468 542,040 1.47%
PBT 10,133 4,441 -1,481 127,312 -39,342 -18,662 20,737 0.75%
Tax 17,453 -7,950 -6,028 -14,896 39,342 18,662 -7,441 -
NP 27,586 -3,509 -7,509 112,416 0 0 13,296 -0.76%
-
NP to SH 27,586 -3,509 -7,509 112,416 -55,937 -34,086 13,296 -0.76%
-
Tax Rate -172.24% 179.01% - 11.70% - - 35.88% -
Total Cost 107,218 136,027 215,343 97,008 291,798 484,468 528,744 1.69%
-
Net Worth 298,125 274,897 0 306,321 439,916 487,191 488,627 0.52%
Dividend
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 298,125 274,897 0 306,321 439,916 487,191 488,627 0.52%
NOSH 581,935 584,888 551,645 537,406 536,483 502,259 498,599 -0.16%
Ratio Analysis
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 20.46% -2.65% -3.61% 53.68% 0.00% 0.00% 2.45% -
ROE 9.25% -1.28% 0.00% 36.70% -12.72% -7.00% 2.72% -
Per Share
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 23.16 22.66 37.68 38.97 54.39 96.46 108.71 1.64%
EPS 4.73 -0.60 -1.40 20.92 -10.43 -6.79 2.67 -0.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5123 0.47 0.00 0.57 0.82 0.97 0.98 0.68%
Adjusted Per Share Value based on latest NOSH - 537,565
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 4.53 4.46 6.99 7.04 9.81 16.29 18.23 1.47%
EPS 0.93 -0.12 -0.25 3.78 -1.88 -1.15 0.45 -0.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0925 0.00 0.103 0.148 0.1639 0.1643 0.52%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/12/04 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.28 0.26 0.45 0.25 0.25 0.61 0.00 -
P/RPS 1.21 1.15 1.19 0.64 0.46 0.63 0.00 -100.00%
P/EPS 5.91 -43.33 -33.06 1.20 -2.40 -8.99 0.00 -100.00%
EY 16.93 -2.31 -3.03 83.67 -41.71 -11.13 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.00 0.44 0.30 0.63 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/02/05 25/11/04 19/11/03 25/11/02 26/11/01 29/11/00 23/02/00 -
Price 0.26 0.29 0.43 0.23 0.38 0.64 1.98 -
P/RPS 1.12 1.28 1.14 0.59 0.70 0.66 1.82 0.51%
P/EPS 5.48 -48.33 -31.59 1.10 -3.64 -9.43 74.25 2.78%
EY 18.23 -2.07 -3.17 90.95 -27.44 -10.60 1.35 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.00 0.40 0.46 0.66 2.02 1.46%

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