[LANDMRK] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.34%
YoY- 81.52%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 38,629 44,630 55,404 49,624 44,464 49,184 60,740 -26.02%
PBT -10,605 -13,228 -8,268 -1,170 -2,266 7,862 132 -
Tax 686 -434 -2,668 -1,076 -1,102 -1,950 -3,880 -
NP -9,918 -13,662 -10,936 -2,246 -3,369 5,912 -3,748 91.20%
-
NP to SH -9,918 -13,662 -10,936 -2,246 -3,369 5,912 -3,748 91.20%
-
Tax Rate - - - - - 24.80% 2,939.39% -
Total Cost 48,547 58,292 66,340 51,870 47,833 43,272 64,488 -17.23%
-
Net Worth 1,770,961 1,775,097 1,774,701 1,768,127 1,764,131 1,797,829 1,735,915 1.34%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,770,961 1,775,097 1,774,701 1,768,127 1,764,131 1,797,829 1,735,915 1.34%
NOSH 479,935 481,056 479,649 477,872 476,792 484,590 493,157 -1.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -25.68% -30.61% -19.74% -4.53% -7.58% 12.02% -6.17% -
ROE -0.56% -0.77% -0.62% -0.13% -0.19% 0.33% -0.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.05 9.28 11.55 10.38 9.33 10.15 12.32 -24.68%
EPS -2.07 -2.84 -2.28 -0.47 -0.71 1.22 -0.76 94.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.69 3.70 3.70 3.70 3.71 3.52 3.19%
Adjusted Per Share Value based on latest NOSH - 468,333
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.75 6.65 8.25 7.39 6.62 7.32 9.05 -26.07%
EPS -1.48 -2.03 -1.63 -0.33 -0.50 0.88 -0.56 91.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6373 2.6434 2.6428 2.633 2.6271 2.6773 2.5851 1.34%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.17 1.11 0.98 0.96 0.93 0.90 1.01 -
P/RPS 14.54 11.96 8.48 9.24 9.97 8.87 8.20 46.44%
P/EPS -56.61 -39.08 -42.98 -204.26 -131.60 73.77 -132.89 -43.35%
EY -1.77 -2.56 -2.33 -0.49 -0.76 1.36 -0.75 77.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.26 0.26 0.25 0.24 0.29 6.77%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 30/08/13 29/05/13 26/02/13 26/11/12 29/08/12 17/05/12 -
Price 1.14 1.13 1.26 0.92 1.01 0.96 0.91 -
P/RPS 14.16 12.18 10.91 8.86 10.83 9.46 7.39 54.20%
P/EPS -55.16 -39.79 -55.26 -195.74 -142.92 78.69 -119.74 -40.32%
EY -1.81 -2.51 -1.81 -0.51 -0.70 1.27 -0.84 66.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.34 0.25 0.27 0.26 0.26 12.42%

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