[LAGENDA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 127.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 109,828 98,834 107,062 104,606 105,156 121,960 116,361 -3.77%
PBT 9,892 2,143 1,741 1,516 732 12,114 9,940 -0.32%
Tax -1,128 -390 -718 -186 -148 -1,541 -1,036 5.83%
NP 8,764 1,753 1,022 1,330 584 10,573 8,904 -1.05%
-
NP to SH 8,764 1,753 1,022 1,330 584 10,573 8,904 -1.05%
-
Tax Rate 11.40% 18.20% 41.24% 12.27% 20.22% 12.72% 10.42% -
Total Cost 101,064 97,081 106,040 103,276 104,572 111,387 107,457 -4.00%
-
Net Worth 62,371 59,081 57,133 57,994 26,351 21,109 39,000 36.71%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,087 - 1,529 - -
Div Payout % - - - 156.98% - 14.47% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,371 59,081 57,133 57,994 26,351 21,109 39,000 36.71%
NOSH 79,963 78,775 78,265 77,325 35,609 30,593 17,105 179.32%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.98% 1.77% 0.96% 1.27% 0.56% 8.67% 7.65% -
ROE 14.05% 2.97% 1.79% 2.29% 2.22% 50.09% 22.83% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 137.35 125.46 136.79 135.28 295.30 398.65 680.26 -65.54%
EPS 10.96 2.22 1.31 1.72 1.64 34.56 52.05 -64.57%
DPS 0.00 0.00 0.00 2.70 0.00 5.00 0.00 -
NAPS 0.78 0.75 0.73 0.75 0.74 0.69 2.28 -51.05%
Adjusted Per Share Value based on latest NOSH - 77,462
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.11 11.79 12.78 12.48 12.55 14.55 13.88 -3.73%
EPS 1.05 0.21 0.12 0.16 0.07 1.26 1.06 -0.62%
DPS 0.00 0.00 0.00 0.25 0.00 0.18 0.00 -
NAPS 0.0744 0.0705 0.0682 0.0692 0.0314 0.0252 0.0465 36.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.74 0.81 0.83 1.22 1.20 0.00 0.00 -
P/RPS 0.54 0.65 0.61 0.90 0.41 0.00 0.00 -
P/EPS 6.75 36.40 63.52 70.93 73.17 0.00 0.00 -
EY 14.81 2.75 1.57 1.41 1.37 0.00 0.00 -
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 1.14 1.63 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 07/06/05 28/02/05 26/11/04 27/08/04 31/05/04 27/02/04 06/02/04 -
Price 0.63 0.76 0.84 0.79 1.04 1.27 0.00 -
P/RPS 0.46 0.61 0.61 0.58 0.35 0.32 0.00 -
P/EPS 5.75 34.15 64.29 45.93 63.41 3.67 0.00 -
EY 17.40 2.93 1.56 2.18 1.58 27.21 0.00 -
DY 0.00 0.00 0.00 3.42 0.00 3.94 0.00 -
P/NAPS 0.81 1.01 1.15 1.05 1.41 1.84 0.00 -

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