[L&G] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1182.41%
YoY- 300.97%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 207,260 203,232 268,178 209,424 240,662 222,856 270,555 -16.31%
PBT -17,398 -8,436 36,184 127,312 14,536 24,104 -236,489 -82.52%
Tax -7,644 -12,016 -9,129 -14,896 -5,770 -4,776 236,489 -
NP -25,042 -20,452 27,055 112,416 8,766 19,328 0 -
-
NP to SH -25,042 -20,452 27,055 112,416 8,766 19,328 -259,011 -79.02%
-
Tax Rate - - 25.23% 11.70% 39.69% 19.81% - -
Total Cost 232,302 223,684 241,123 97,008 231,896 203,528 270,555 -9.68%
-
Net Worth 270,497 264,245 256,063 306,321 229,840 225,493 209,225 18.73%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 270,497 264,245 256,063 306,321 229,840 225,493 209,225 18.73%
NOSH 537,982 538,947 537,159 537,406 534,512 536,888 536,476 0.18%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -12.08% -10.06% 10.09% 53.68% 3.64% 8.67% 0.00% -
ROE -9.26% -7.74% 10.57% 36.70% 3.81% 8.57% -123.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.53 37.71 49.93 38.97 45.02 41.51 50.43 -16.46%
EPS -4.66 -3.80 5.03 20.92 1.64 3.60 -48.28 -79.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5028 0.4903 0.4767 0.57 0.43 0.42 0.39 18.51%
Adjusted Per Share Value based on latest NOSH - 537,565
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 6.97 6.84 9.02 7.04 8.09 7.50 9.10 -16.32%
EPS -0.84 -0.69 0.91 3.78 0.29 0.65 -8.71 -79.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0889 0.0861 0.103 0.0773 0.0758 0.0704 18.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.33 0.26 0.23 0.25 0.36 0.29 0.31 -
P/RPS 0.86 0.69 0.46 0.64 0.80 0.70 0.61 25.81%
P/EPS -7.09 -6.85 4.57 1.20 21.95 8.06 -0.64 399.14%
EY -14.11 -14.60 21.90 83.67 4.56 12.41 -155.74 -79.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.53 0.48 0.44 0.84 0.69 0.79 -11.32%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 29/05/03 20/02/03 25/11/02 27/08/02 29/05/02 28/02/02 -
Price 0.50 0.32 0.29 0.23 0.33 0.38 0.33 -
P/RPS 1.30 0.85 0.58 0.59 0.73 0.92 0.65 58.94%
P/EPS -10.74 -8.43 5.76 1.10 20.12 10.56 -0.68 532.69%
EY -9.31 -11.86 17.37 90.95 4.97 9.47 -146.30 -84.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.65 0.61 0.40 0.77 0.90 0.85 10.73%

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