[LAGENDA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
06-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 104,606 105,156 121,960 116,361 0 0 88,043 12.18%
PBT 1,516 732 12,114 9,940 0 0 9,688 -70.99%
Tax -186 -148 -1,541 -1,036 0 0 -890 -64.81%
NP 1,330 584 10,573 8,904 0 0 8,798 -71.65%
-
NP to SH 1,330 584 10,573 8,904 0 0 8,798 -71.65%
-
Tax Rate 12.27% 20.22% 12.72% 10.42% - - 9.19% -
Total Cost 103,276 104,572 111,387 107,457 0 0 79,245 19.33%
-
Net Worth 57,994 26,351 21,109 39,000 0 0 25,860 71.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,087 - 1,529 - - - - -
Div Payout % 156.98% - 14.47% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,994 26,351 21,109 39,000 0 0 25,860 71.41%
NOSH 77,325 35,609 30,593 17,105 13,399 13,399 13,399 222.07%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.27% 0.56% 8.67% 7.65% 0.00% 0.00% 9.99% -
ROE 2.29% 2.22% 50.09% 22.83% 0.00% 0.00% 34.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 135.28 295.30 398.65 680.26 0.00 0.00 657.07 -65.16%
EPS 1.72 1.64 34.56 52.05 0.00 0.00 65.66 -91.19%
DPS 2.70 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.69 2.28 0.00 0.00 1.93 -46.77%
Adjusted Per Share Value based on latest NOSH - 17,102
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.48 12.55 14.55 13.88 0.00 0.00 10.51 12.14%
EPS 0.16 0.07 1.26 1.06 0.00 0.00 1.05 -71.50%
DPS 0.25 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.0692 0.0314 0.0252 0.0465 0.00 0.00 0.0309 71.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 - - - - - -
Price 1.22 1.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 0.41 0.00 0.00 0.00 0.00 0.00 -
P/EPS 70.93 73.17 0.00 0.00 0.00 0.00 0.00 -
EY 1.41 1.37 0.00 0.00 0.00 0.00 0.00 -
DY 2.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.62 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 06/02/04 - - - -
Price 0.79 1.04 1.27 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.35 0.32 0.00 0.00 0.00 0.00 -
P/EPS 45.93 63.41 3.67 0.00 0.00 0.00 0.00 -
EY 2.18 1.58 27.21 0.00 0.00 0.00 0.00 -
DY 3.42 0.00 3.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.41 1.84 0.00 0.00 0.00 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