[LANDMRK] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.11%
YoY- 191.23%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 27,350 33,127 9,712 14,795 86,968 108,597 110,019 -20.68%
PBT 766 -30,869 -45,106 31,616 -60,993 -51,710 -18,446 -
Tax -284 -9,835 1,207 63,864 -44,326 -3,228 -4,556 -37.00%
NP 482 -40,704 -43,899 95,480 -105,319 -54,938 -23,002 -
-
NP to SH 482 -40,704 -43,899 95,480 -104,659 -54,938 -23,002 -
-
Tax Rate 37.08% - - -202.00% - - - -
Total Cost 26,868 73,831 53,611 -80,685 192,287 163,535 133,021 -23.38%
-
Net Worth 1,853,378 1,819,803 1,853,378 1,756,146 1,761,205 1,671,294 1,718,894 1.26%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,853,378 1,819,803 1,853,378 1,756,146 1,761,205 1,671,294 1,718,894 1.26%
NOSH 671,514 671,514 671,514 668,849 528,890 528,890 528,890 4.05%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.76% -122.87% -452.01% 645.35% -121.10% -50.59% -20.91% -
ROE 0.03% -2.24% -2.37% 5.44% -5.94% -3.29% -1.34% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.07 4.93 1.45 2.38 16.44 20.53 20.80 -23.78%
EPS 0.07 -6.06 -6.54 15.33 -19.79 -10.39 -4.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.71 2.76 2.82 3.33 3.16 3.25 -2.68%
Adjusted Per Share Value based on latest NOSH - 668,849
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.07 4.93 1.45 2.20 12.95 16.17 16.38 -20.69%
EPS 0.07 -6.06 -6.54 14.22 -15.59 -8.18 -3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.76 2.71 2.76 2.6152 2.6227 2.4888 2.5597 1.26%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.195 0.125 0.205 0.475 0.26 0.435 0.68 -
P/RPS 4.79 2.53 14.17 19.99 1.58 2.12 3.27 6.56%
P/EPS 271.67 -2.06 -3.14 3.10 -1.31 -4.19 -15.64 -
EY 0.37 -48.49 -31.89 32.28 -76.11 -23.88 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.05 0.07 0.17 0.08 0.14 0.21 -16.71%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 23/08/23 25/08/22 18/08/21 19/08/20 21/08/19 16/08/18 -
Price 0.18 0.135 0.21 0.385 0.235 0.54 0.70 -
P/RPS 4.42 2.74 14.52 16.21 1.43 2.63 3.37 4.61%
P/EPS 250.77 -2.23 -3.21 2.51 -1.19 -5.20 -16.10 -
EY 0.40 -44.90 -31.13 39.82 -84.21 -19.24 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.05 0.08 0.14 0.07 0.17 0.22 -17.36%

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