[LAGENDA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
07-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 399.94%
YoY- 1400.68%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 98,568 102,841 104,020 109,828 98,834 107,062 104,606 -3.87%
PBT 3,663 7,489 10,762 9,892 2,143 1,741 1,516 79.77%
Tax -800 -1,054 -1,332 -1,128 -390 -718 -186 163.77%
NP 2,863 6,434 9,430 8,764 1,753 1,022 1,330 66.48%
-
NP to SH 2,863 6,434 9,430 8,764 1,753 1,022 1,330 66.48%
-
Tax Rate 21.84% 14.07% 12.38% 11.40% 18.20% 41.24% 12.27% -
Total Cost 95,705 96,406 94,590 101,064 97,081 106,040 103,276 -4.93%
-
Net Worth 63,177 64,826 64,841 62,371 59,081 57,133 57,994 5.85%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 2,087 -
Div Payout % - - - - - - 156.98% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,177 64,826 64,841 62,371 59,081 57,133 57,994 5.85%
NOSH 79,972 80,033 80,050 79,963 78,775 78,265 77,325 2.26%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.90% 6.26% 9.07% 7.98% 1.77% 0.96% 1.27% -
ROE 4.53% 9.93% 14.54% 14.05% 2.97% 1.79% 2.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 123.25 128.50 129.94 137.35 125.46 136.79 135.28 -6.00%
EPS 3.58 8.04 11.78 10.96 2.22 1.31 1.72 62.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS 0.79 0.81 0.81 0.78 0.75 0.73 0.75 3.51%
Adjusted Per Share Value based on latest NOSH - 79,963
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.76 12.27 12.41 13.11 11.79 12.78 12.48 -3.87%
EPS 0.34 0.77 1.13 1.05 0.21 0.12 0.16 65.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.0754 0.0774 0.0774 0.0744 0.0705 0.0682 0.0692 5.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.53 0.49 0.61 0.74 0.81 0.83 1.22 -
P/RPS 0.43 0.38 0.47 0.54 0.65 0.61 0.90 -38.80%
P/EPS 14.80 6.09 5.18 6.75 36.40 63.52 70.93 -64.72%
EY 6.75 16.41 19.31 14.81 2.75 1.57 1.41 183.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.21 -
P/NAPS 0.67 0.60 0.75 0.95 1.08 1.14 1.63 -44.62%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 29/08/05 07/06/05 28/02/05 26/11/04 27/08/04 -
Price 0.43 0.40 0.58 0.63 0.76 0.84 0.79 -
P/RPS 0.35 0.31 0.45 0.46 0.61 0.61 0.58 -28.52%
P/EPS 12.01 4.98 4.92 5.75 34.15 64.29 45.93 -59.00%
EY 8.33 20.10 20.31 17.40 2.93 1.56 2.18 143.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.42 -
P/NAPS 0.54 0.49 0.72 0.81 1.01 1.15 1.05 -35.73%

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