[L&G] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -144.89%
YoY- -385.67%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 19,938 20,164 56,258 103,630 120,331 149,717 256,082 -29.66%
PBT 29,375 -11,448 66,458 -8,699 7,268 -16,552 22,110 3.99%
Tax -1,462 1,459 -30,634 -3,822 -2,885 16,552 -7,811 -20.62%
NP 27,913 -9,989 35,824 -12,521 4,383 0 14,299 9.65%
-
NP to SH 27,913 -10,087 35,750 -12,521 4,383 -23,271 14,299 9.65%
-
Tax Rate 4.98% - 46.10% - 39.69% - 35.33% -
Total Cost -7,975 30,153 20,434 116,151 115,948 149,717 241,783 -
-
Net Worth 230,894 172,314 207,146 270,497 229,840 460,070 536,839 -10.97%
Dividend
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 230,894 172,314 207,146 270,497 229,840 460,070 536,839 -10.97%
NOSH 597,708 596,863 597,826 537,982 534,512 534,965 501,719 2.44%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 140.00% -49.54% 63.68% -12.08% 3.64% 0.00% 5.58% -
ROE 12.09% -5.85% 17.26% -4.63% 1.91% -5.06% 2.66% -
Per Share
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.34 3.38 9.41 19.26 22.51 27.99 51.04 -31.32%
EPS 4.67 -1.69 5.98 -2.33 0.82 -4.35 2.85 7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.2887 0.3465 0.5028 0.43 0.86 1.07 -13.10%
Adjusted Per Share Value based on latest NOSH - 537,318
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 0.67 0.68 1.89 3.49 4.05 5.04 8.61 -29.66%
EPS 0.94 -0.34 1.20 -0.42 0.15 -0.78 0.48 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.058 0.0697 0.091 0.0773 0.1547 0.1806 -10.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.17 0.15 0.33 0.36 0.22 0.93 -
P/RPS 17.39 5.03 1.59 1.71 1.60 0.79 1.82 36.49%
P/EPS 12.42 -10.06 2.51 -14.18 43.90 -5.06 32.63 -12.46%
EY 8.05 -9.94 39.87 -7.05 2.28 -19.77 3.06 14.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.59 0.43 0.66 0.84 0.26 0.87 7.79%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/11/07 28/11/06 29/11/05 26/08/03 27/08/02 29/08/01 29/08/00 -
Price 0.48 0.23 0.10 0.50 0.33 0.35 0.82 -
P/RPS 14.39 6.81 1.06 2.60 1.47 1.25 1.61 35.24%
P/EPS 10.28 -13.61 1.67 -21.48 40.24 -8.05 28.77 -13.22%
EY 9.73 -7.35 59.80 -4.65 2.48 -12.43 3.48 15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.80 0.29 0.99 0.77 0.41 0.77 6.78%

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