[L&G] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -74.78%
YoY- 115.4%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 66,955 262,581 98,944 149,389 266,985 208,899 305,866 -21.56%
PBT 21,240 46,907 -77,593 23,314 -55,790 -130,057 -135,690 -
Tax -430 -1,501 -37,701 -14,851 852 -16,678 117,008 -
NP 20,810 45,406 -115,294 8,463 -54,938 -146,735 -18,682 -
-
NP to SH 20,810 45,278 -115,294 8,463 -54,938 -146,735 -148,105 -
-
Tax Rate 2.02% 3.20% - 63.70% - - - -
Total Cost 46,145 217,175 214,238 140,926 321,923 355,634 324,548 -26.79%
-
Net Worth 213,413 186,429 198,149 274,107 0 306,412 440,208 -10.93%
Dividend
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 213,413 186,429 198,149 274,107 0 306,412 440,208 -10.93%
NOSH 597,294 598,680 598,999 583,206 552,432 537,565 536,839 1.72%
Ratio Analysis
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 31.08% 17.29% -116.52% 5.67% -20.58% -70.24% -6.11% -
ROE 9.75% 24.29% -58.19% 3.09% 0.00% -47.89% -33.64% -
Per Share
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 11.21 43.86 16.52 25.62 48.33 38.86 56.98 -22.89%
EPS 3.48 7.56 -19.25 1.45 -9.94 -27.30 -27.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3573 0.3114 0.3308 0.47 0.00 0.57 0.82 -12.43%
Adjusted Per Share Value based on latest NOSH - 583,206
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2.25 8.83 3.33 5.02 8.98 7.03 10.29 -21.57%
EPS 0.70 1.52 -3.88 0.28 -1.85 -4.94 -4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0627 0.0666 0.0922 0.00 0.1031 0.1481 -10.93%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.49 0.28 0.11 0.26 0.45 0.25 0.25 -
P/RPS 4.37 0.64 0.67 1.02 0.93 0.64 0.44 44.34%
P/EPS 14.06 3.70 -0.57 17.92 -4.53 -0.92 -0.91 -
EY 7.11 27.01 -174.98 5.58 -22.10 -109.18 -110.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.90 0.33 0.55 0.00 0.44 0.30 27.48%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/02/08 28/02/07 17/03/06 25/11/04 19/11/03 25/11/02 26/11/01 -
Price 0.37 0.34 0.17 0.29 0.43 0.23 0.38 -
P/RPS 3.30 0.78 1.03 1.13 0.89 0.59 0.67 29.03%
P/EPS 10.62 4.50 -0.88 19.98 -4.32 -0.84 -1.38 -
EY 9.42 22.24 -113.22 5.00 -23.13 -118.68 -72.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.09 0.51 0.62 0.00 0.40 0.46 13.93%

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