Highlights

[LANDMRK] QoQ Quarter Result on 2013-06-30 [#2]

Stock [LANDMRK]: LANDMARKS BHD
Announcement Date 30-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -49.85%    YoY -     -205.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 17,619 10,732 6,657 8,464 13,851 16,276 8,756 59.45%
  QoQ % 64.17% 61.21% -21.35% -38.89% -14.90% 85.88% -
  Horiz. % 201.22% 122.57% 76.03% 96.67% 158.19% 185.88% 100.00%
PBT 2,685 1,734 -1,340 -4,547 -2,067 530 -5,631 -
  QoQ % 54.84% 229.40% 70.53% -119.98% -490.00% 109.41% -
  Horiz. % -47.68% -30.79% 23.80% 80.75% 36.71% -9.41% 100.00%
Tax -1,086 934 732 450 -667 -249 148 -
  QoQ % -216.27% 27.60% 62.67% 167.47% -167.87% -268.24% -
  Horiz. % -733.78% 631.08% 494.59% 304.05% -450.68% -168.24% 100.00%
NP 1,599 2,668 -608 -4,097 -2,734 281 -5,483 -
  QoQ % -40.07% 538.82% 85.16% -49.85% -1,072.95% 105.12% -
  Horiz. % -29.16% -48.66% 11.09% 74.72% 49.86% -5.12% 100.00%
NP to SH 1,599 2,668 -608 -4,097 -2,734 281 -5,483 -
  QoQ % -40.07% 538.82% 85.16% -49.85% -1,072.95% 105.12% -
  Horiz. % -29.16% -48.66% 11.09% 74.72% 49.86% -5.12% 100.00%
Tax Rate 40.45 % -53.86 % - % - % - % 46.98 % - % -
  QoQ % 175.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.10% -114.64% 0.00% 0.00% 0.00% 100.00% -
Total Cost 16,020 8,064 7,265 12,561 16,585 15,995 14,239 8.18%
  QoQ % 98.66% 11.00% -42.16% -24.26% 3.69% 12.33% -
  Horiz. % 112.51% 56.63% 51.02% 88.22% 116.48% 112.33% 100.00%
Net Worth 1,787,972 1,789,985 1,725,784 1,778,579 1,774,701 1,732,833 1,779,570 0.31%
  QoQ % -0.11% 3.72% -2.97% 0.22% 2.42% -2.63% -
  Horiz. % 100.47% 100.59% 96.98% 99.94% 99.73% 97.37% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,787,972 1,789,985 1,725,784 1,778,579 1,774,701 1,732,833 1,779,570 0.31%
  QoQ % -0.11% 3.72% -2.97% 0.22% 2.42% -2.63% -
  Horiz. % 100.47% 100.59% 96.98% 99.94% 99.73% 97.37% 100.00%
NOSH 484,545 485,090 467,692 481,999 479,649 468,333 480,964 0.50%
  QoQ % -0.11% 3.72% -2.97% 0.49% 2.42% -2.63% -
  Horiz. % 100.74% 100.86% 97.24% 100.22% 99.73% 97.37% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.08 % 24.86 % -9.13 % -48.41 % -19.74 % 1.73 % -62.62 % -
  QoQ % -63.48% 372.29% 81.14% -145.24% -1,241.04% 102.76% -
  Horiz. % -14.50% -39.70% 14.58% 77.31% 31.52% -2.76% 100.00%
ROE 0.09 % 0.15 % -0.04 % -0.23 % -0.15 % 0.02 % -0.31 % -
  QoQ % -40.00% 475.00% 82.61% -53.33% -850.00% 106.45% -
  Horiz. % -29.03% -48.39% 12.90% 74.19% 48.39% -6.45% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.64 2.21 1.42 1.76 2.89 3.48 1.82 58.81%
  QoQ % 64.71% 55.63% -19.32% -39.10% -16.95% 91.21% -
  Horiz. % 200.00% 121.43% 78.02% 96.70% 158.79% 191.21% 100.00%
EPS 0.33 0.55 -0.13 -0.85 -0.57 0.06 -1.14 -
  QoQ % -40.00% 523.08% 84.71% -49.12% -1,050.00% 105.26% -
  Horiz. % -28.95% -48.25% 11.40% 74.56% 50.00% -5.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.6900 3.6900 3.6900 3.6900 3.7000 3.7000 3.7000 -0.18%
  QoQ % 0.00% 0.00% 0.00% -0.27% 0.00% 0.00% -
  Horiz. % 99.73% 99.73% 99.73% 99.73% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,890
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.33 2.03 1.26 1.60 2.62 3.08 1.66 59.13%
  QoQ % 64.04% 61.11% -21.25% -38.93% -14.94% 85.54% -
  Horiz. % 200.60% 122.29% 75.90% 96.39% 157.83% 185.54% 100.00%
EPS 0.30 0.50 -0.11 -0.77 -0.52 0.05 -1.04 -
  QoQ % -40.00% 554.55% 85.71% -48.08% -1,140.00% 104.81% -
  Horiz. % -28.85% -48.08% 10.58% 74.04% 50.00% -4.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3806 3.3844 3.2630 3.3629 3.3555 3.2764 3.3647 0.32%
  QoQ % -0.11% 3.72% -2.97% 0.22% 2.41% -2.62% -
  Horiz. % 100.47% 100.59% 96.98% 99.95% 99.73% 97.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.0100 1.0700 1.1700 1.1100 0.9800 0.9600 0.9300 -
P/RPS 27.78 48.36 82.20 63.21 33.94 27.62 51.08 -33.40%
  QoQ % -42.56% -41.17% 30.04% 86.24% 22.88% -45.93% -
  Horiz. % 54.39% 94.68% 160.92% 123.75% 66.44% 54.07% 100.00%
P/EPS 306.06 194.55 -900.00 -130.59 -171.93 1,600.00 -81.58 -
  QoQ % 57.32% 121.62% -589.18% 24.04% -110.75% 2,061.26% -
  Horiz. % -375.17% -238.48% 1,103.21% 160.08% 210.75% -1,961.27% 100.00%
EY 0.33 0.51 -0.11 -0.77 -0.58 0.06 -1.23 -
  QoQ % -35.29% 563.64% 85.71% -32.76% -1,066.67% 104.88% -
  Horiz. % -26.83% -41.46% 8.94% 62.60% 47.15% -4.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.29 0.32 0.30 0.26 0.26 0.25 5.27%
  QoQ % -6.90% -9.38% 6.67% 15.38% 0.00% 4.00% -
  Horiz. % 108.00% 116.00% 128.00% 120.00% 104.00% 104.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 20/11/13 30/08/13 29/05/13 26/02/13 26/11/12 -
Price 1.1000 1.0500 1.1400 1.1300 1.2600 0.9200 1.0100 -
P/RPS 30.25 47.46 80.09 64.35 43.63 26.47 55.48 -33.28%
  QoQ % -36.26% -40.74% 24.46% 47.49% 64.83% -52.29% -
  Horiz. % 54.52% 85.54% 144.36% 115.99% 78.64% 47.71% 100.00%
P/EPS 333.33 190.91 -876.92 -132.94 -221.05 1,533.33 -88.60 -
  QoQ % 74.60% 121.77% -559.64% 39.86% -114.42% 1,830.62% -
  Horiz. % -376.22% -215.47% 989.75% 150.05% 249.49% -1,730.62% 100.00%
EY 0.30 0.52 -0.11 -0.75 -0.45 0.07 -1.13 -
  QoQ % -42.31% 572.73% 85.33% -66.67% -742.86% 106.19% -
  Horiz. % -26.55% -46.02% 9.73% 66.37% 39.82% -6.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.30 0.28 0.31 0.31 0.34 0.25 0.27 7.28%
  QoQ % 7.14% -9.68% 0.00% -8.82% 36.00% -7.41% -
  Horiz. % 111.11% 103.70% 114.81% 114.81% 125.93% 92.59% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS