[L&G] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 189.28%
YoY- -75.22%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 132,518 147,300 113,044 200,350 207,834 207,260 203,232 -24.74%
PBT 4,441 108,768 -39,404 16,163 -1,481 -17,398 -8,436 -
Tax -7,950 -4,964 -7,276 -9,459 -6,028 -7,644 -12,016 -24.01%
NP -3,509 103,804 -46,680 6,704 -7,509 -25,042 -20,452 -69.02%
-
NP to SH -3,509 103,804 -46,680 6,704 -7,509 -25,042 -20,452 -69.02%
-
Tax Rate 179.01% 4.56% - 58.52% - - - -
Total Cost 136,027 43,496 159,724 193,646 215,343 232,302 223,684 -28.15%
-
Net Worth 274,897 289,408 327,110 324,554 0 270,497 264,245 2.66%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 274,897 289,408 327,110 324,554 0 270,497 264,245 2.66%
NOSH 584,888 582,897 583,500 561,416 551,645 537,982 538,947 5.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.65% 70.47% -41.29% 3.35% -3.61% -12.08% -10.06% -
ROE -1.28% 35.87% -14.27% 2.07% 0.00% -9.26% -7.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.66 25.27 19.37 35.69 37.68 38.53 37.71 -28.72%
EPS -0.60 17.80 -8.00 1.20 -1.40 -4.66 -3.80 -70.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4965 0.5606 0.5781 0.00 0.5028 0.4903 -2.77%
Adjusted Per Share Value based on latest NOSH - 560,353
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.46 4.95 3.80 6.74 6.99 6.97 6.84 -24.74%
EPS -0.12 3.49 -1.57 0.23 -0.25 -0.84 -0.69 -68.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0925 0.0973 0.11 0.1092 0.00 0.091 0.0889 2.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.26 0.30 0.41 0.41 0.45 0.33 0.26 -
P/RPS 1.15 1.19 0.00 1.15 1.19 0.86 0.69 40.44%
P/EPS -43.33 1.68 0.00 34.33 -33.06 -7.09 -6.85 240.88%
EY -2.31 59.36 0.00 2.91 -3.03 -14.11 -14.60 -70.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.00 0.71 0.00 0.66 0.53 2.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 27/08/04 27/05/04 27/02/04 19/11/03 26/08/03 29/05/03 -
Price 0.29 0.25 0.31 0.41 0.43 0.50 0.32 -
P/RPS 1.28 0.99 0.00 1.15 1.14 1.30 0.85 31.28%
P/EPS -48.33 1.40 0.00 34.33 -31.59 -10.74 -8.43 219.30%
EY -2.07 71.23 0.00 2.91 -3.17 -9.31 -11.86 -68.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.50 0.00 0.71 0.00 0.99 0.65 -3.09%

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