[LAGENDA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -23.11%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 104,020 109,828 98,834 107,062 104,606 105,156 121,960 -10.07%
PBT 10,762 9,892 2,143 1,741 1,516 732 12,114 -7.59%
Tax -1,332 -1,128 -390 -718 -186 -148 -1,541 -9.26%
NP 9,430 8,764 1,753 1,022 1,330 584 10,573 -7.35%
-
NP to SH 9,430 8,764 1,753 1,022 1,330 584 10,573 -7.35%
-
Tax Rate 12.38% 11.40% 18.20% 41.24% 12.27% 20.22% 12.72% -
Total Cost 94,590 101,064 97,081 106,040 103,276 104,572 111,387 -10.33%
-
Net Worth 64,841 62,371 59,081 57,133 57,994 26,351 21,109 111.45%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 2,087 - 1,529 -
Div Payout % - - - - 156.98% - 14.47% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 64,841 62,371 59,081 57,133 57,994 26,351 21,109 111.45%
NOSH 80,050 79,963 78,775 78,265 77,325 35,609 30,593 89.99%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.07% 7.98% 1.77% 0.96% 1.27% 0.56% 8.67% -
ROE 14.54% 14.05% 2.97% 1.79% 2.29% 2.22% 50.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 129.94 137.35 125.46 136.79 135.28 295.30 398.65 -52.66%
EPS 11.78 10.96 2.22 1.31 1.72 1.64 34.56 -51.23%
DPS 0.00 0.00 0.00 0.00 2.70 0.00 5.00 -
NAPS 0.81 0.78 0.75 0.73 0.75 0.74 0.69 11.29%
Adjusted Per Share Value based on latest NOSH - 78,461
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.42 13.12 11.80 12.79 12.49 12.56 14.57 -10.10%
EPS 1.13 1.05 0.21 0.12 0.16 0.07 1.26 -7.00%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 0.18 -
NAPS 0.0774 0.0745 0.0706 0.0682 0.0693 0.0315 0.0252 111.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.61 0.74 0.81 0.83 1.22 1.20 0.00 -
P/RPS 0.47 0.54 0.65 0.61 0.90 0.41 0.00 -
P/EPS 5.18 6.75 36.40 63.52 70.93 73.17 0.00 -
EY 19.31 14.81 2.75 1.57 1.41 1.37 0.00 -
DY 0.00 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.75 0.95 1.08 1.14 1.63 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 07/06/05 28/02/05 26/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.58 0.63 0.76 0.84 0.79 1.04 1.27 -
P/RPS 0.45 0.46 0.61 0.61 0.58 0.35 0.32 25.54%
P/EPS 4.92 5.75 34.15 64.29 45.93 63.41 3.67 21.60%
EY 20.31 17.40 2.93 1.56 2.18 1.58 27.21 -17.72%
DY 0.00 0.00 0.00 0.00 3.42 0.00 3.94 -
P/NAPS 0.72 0.81 1.01 1.15 1.05 1.41 1.84 -46.53%

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