[LANDMRK] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 1225.69%
YoY- 172.86%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 286,365 287,412 291,504 276,036 237,531 216,256 143,744 57.99%
PBT 7,274 109,792 135,916 89,396 1,508 -21,781 -41,106 -
Tax -26,918 -29,745 -30,106 -29,712 -6,810 -9,564 -16,922 36.07%
NP -19,644 80,046 105,810 59,684 -5,302 -31,345 -58,028 -51.26%
-
NP to SH -19,644 80,046 105,810 59,684 -5,302 -31,345 -58,028 -51.26%
-
Tax Rate 370.06% 27.09% 22.15% 33.24% 451.59% - - -
Total Cost 306,009 207,365 185,694 216,352 242,833 247,601 201,772 31.83%
-
Net Worth 333,577 422,193 417,304 375,341 353,466 361,676 352,810 -3.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,107 - - - 6,976 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 333,577 422,193 417,304 375,341 353,466 361,676 352,810 -3.65%
NOSH 463,301 463,949 463,672 463,385 465,087 463,688 464,224 -0.13%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -6.86% 27.85% 36.30% 21.62% -2.23% -14.49% -40.37% -
ROE -5.89% 18.96% 25.36% 15.90% -1.50% -8.67% -16.45% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.81 61.95 62.87 59.57 51.07 46.64 30.96 58.22%
EPS -4.24 17.25 22.82 12.88 -1.14 -6.76 -12.50 -51.20%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.72 0.91 0.90 0.81 0.76 0.78 0.76 -3.52%
Adjusted Per Share Value based on latest NOSH - 463,385
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.64 42.80 43.41 41.11 35.37 32.20 21.41 57.96%
EPS -2.93 11.92 15.76 8.89 -0.79 -4.67 -8.64 -51.21%
DPS 1.21 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.4968 0.6287 0.6214 0.5589 0.5264 0.5386 0.5254 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.67 0.61 0.73 0.63 0.49 0.44 -
P/RPS 1.42 1.08 0.97 1.23 1.23 1.05 1.42 0.00%
P/EPS -20.75 3.88 2.67 5.67 -55.26 -7.25 -3.52 224.57%
EY -4.82 25.75 37.41 17.64 -1.81 -13.80 -28.41 -69.18%
DY 1.99 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 1.22 0.74 0.68 0.90 0.83 0.63 0.58 63.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 -
Price 1.03 0.89 0.63 0.60 0.70 0.57 0.49 -
P/RPS 1.67 1.44 1.00 1.01 1.37 1.22 1.58 3.74%
P/EPS -24.29 5.16 2.76 4.66 -61.40 -8.43 -3.92 235.50%
EY -4.12 19.39 36.22 21.47 -1.63 -11.86 -25.51 -70.17%
DY 1.70 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.43 0.98 0.70 0.74 0.92 0.73 0.64 70.49%

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