[L&G] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -22.44%
YoY- -385.67%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 113,044 200,350 207,834 207,260 203,232 268,178 209,424 -33.68%
PBT -39,404 16,163 -1,481 -17,398 -8,436 36,184 127,312 -
Tax -7,276 -9,459 -6,028 -7,644 -12,016 -9,129 -14,896 -37.95%
NP -46,680 6,704 -7,509 -25,042 -20,452 27,055 112,416 -
-
NP to SH -46,680 6,704 -7,509 -25,042 -20,452 27,055 112,416 -
-
Tax Rate - 58.52% - - - 25.23% 11.70% -
Total Cost 159,724 193,646 215,343 232,302 223,684 241,123 97,008 39.39%
-
Net Worth 327,110 324,554 0 270,497 264,245 256,063 306,321 4.47%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 327,110 324,554 0 270,497 264,245 256,063 306,321 4.47%
NOSH 583,500 561,416 551,645 537,982 538,947 537,159 537,406 5.63%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -41.29% 3.35% -3.61% -12.08% -10.06% 10.09% 53.68% -
ROE -14.27% 2.07% 0.00% -9.26% -7.74% 10.57% 36.70% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.37 35.69 37.68 38.53 37.71 49.93 38.97 -37.22%
EPS -8.00 1.20 -1.40 -4.66 -3.80 5.03 20.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5606 0.5781 0.00 0.5028 0.4903 0.4767 0.57 -1.10%
Adjusted Per Share Value based on latest NOSH - 537,318
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.80 6.74 6.99 6.97 6.84 9.02 7.04 -33.68%
EPS -1.57 0.23 -0.25 -0.84 -0.69 0.91 3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1092 0.00 0.091 0.0889 0.0861 0.103 4.47%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.41 0.45 0.33 0.26 0.23 0.25 -
P/RPS 0.00 1.15 1.19 0.86 0.69 0.46 0.64 -
P/EPS 0.00 34.33 -33.06 -7.09 -6.85 4.57 1.20 -
EY 0.00 2.91 -3.03 -14.11 -14.60 21.90 83.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.00 0.66 0.53 0.48 0.44 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 19/11/03 26/08/03 29/05/03 20/02/03 25/11/02 -
Price 0.31 0.41 0.43 0.50 0.32 0.29 0.23 -
P/RPS 0.00 1.15 1.14 1.30 0.85 0.58 0.59 -
P/EPS 0.00 34.33 -31.59 -10.74 -8.43 5.76 1.10 -
EY 0.00 2.91 -3.17 -9.31 -11.86 17.37 90.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.71 0.00 0.99 0.65 0.61 0.40 -

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