[LANDMRK] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -54.76%
YoY- -349.12%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 216,256 143,744 163,192 205,671 155,744 165,784 185,528 10.74%
PBT -21,781 -41,106 -59,556 -43,851 -15,784 -18,722 20,304 -
Tax -9,564 -16,922 -22,356 5,238 -9,166 18,722 -20,304 -39.43%
NP -31,345 -58,028 -81,912 -38,613 -24,950 0 0 -
-
NP to SH -31,345 -58,028 -81,912 -38,613 -24,950 -31,938 -6,284 191.65%
-
Tax Rate - - - - - - 100.00% -
Total Cost 247,601 201,772 245,104 244,284 180,694 165,784 185,528 21.19%
-
Net Worth 361,676 352,810 362,195 375,919 413,264 417,793 434,335 -11.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,640 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 361,676 352,810 362,195 375,919 413,264 417,793 434,335 -11.47%
NOSH 463,688 464,224 464,353 464,098 464,342 464,215 462,058 0.23%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -14.49% -40.37% -50.19% -18.77% -16.02% 0.00% 0.00% -
ROE -8.67% -16.45% -22.62% -10.27% -6.04% -7.64% -1.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 46.64 30.96 35.14 44.32 33.54 35.71 40.15 10.49%
EPS -6.76 -12.50 -17.64 -8.32 -5.37 -6.88 -1.36 190.97%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.78 0.76 0.78 0.81 0.89 0.90 0.94 -11.68%
Adjusted Per Share Value based on latest NOSH - 463,869
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 32.20 21.41 24.30 30.63 23.19 24.69 27.63 10.73%
EPS -4.67 -8.64 -12.20 -5.75 -3.72 -4.76 -0.94 190.87%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.5386 0.5254 0.5394 0.5598 0.6154 0.6222 0.6468 -11.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.49 0.44 0.38 0.38 0.40 0.54 0.52 -
P/RPS 1.05 1.42 1.08 0.86 1.19 1.51 1.30 -13.25%
P/EPS -7.25 -3.52 -2.15 -4.57 -7.44 -7.85 -38.24 -66.96%
EY -13.80 -28.41 -46.42 -21.89 -13.43 -12.74 -2.62 202.42%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.49 0.47 0.45 0.60 0.55 9.46%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 21/08/03 27/05/03 28/02/03 27/11/02 28/08/02 23/05/02 -
Price 0.57 0.49 0.40 0.39 0.39 0.50 0.62 -
P/RPS 1.22 1.58 1.14 0.88 1.16 1.40 1.54 -14.37%
P/EPS -8.43 -3.92 -2.27 -4.69 -7.26 -7.27 -45.59 -67.50%
EY -11.86 -25.51 -44.10 -21.33 -13.78 -13.76 -2.19 208.06%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.51 0.48 0.44 0.56 0.66 6.94%

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