[LAGENDA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 95.3%
YoY- 97.02%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 139,112 142,753 139,110 141,400 134,776 134,441 121,512 9.39%
PBT -15,707 -13,084 -8,748 -272 -5,788 1,596 -1,992 293.68%
Tax 225 -53 -78 0 0 -4 0 -
NP -15,482 -13,137 -8,826 -272 -5,788 1,592 -1,992 289.93%
-
NP to SH -15,482 -13,137 -8,826 -272 -5,788 1,592 -1,992 289.93%
-
Tax Rate - - - - - 0.25% - -
Total Cost 154,594 155,890 147,936 141,672 140,564 132,849 123,504 16.06%
-
Net Worth 67,313 60,737 66,863 68,000 53,499 59,700 60,866 6.90%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,313 60,737 66,863 68,000 53,499 59,700 60,866 6.90%
NOSH 673,130 674,862 668,636 680,000 534,999 542,727 553,333 13.88%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -11.13% -9.20% -6.34% -0.19% -4.29% 1.18% -1.64% -
ROE -23.00% -21.63% -13.20% -0.40% -10.82% 2.67% -3.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.67 21.15 20.81 20.79 25.19 24.77 21.96 -3.93%
EPS -2.30 -1.95 -1.32 -0.04 -1.07 0.29 -0.36 242.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.10 0.10 0.11 0.11 -6.12%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.60 17.03 16.60 16.87 16.08 16.04 14.50 9.39%
EPS -1.85 -1.57 -1.05 -0.03 -0.69 0.19 -0.24 287.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0725 0.0798 0.0811 0.0638 0.0712 0.0726 6.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.07 0.07 0.08 0.09 0.08 0.06 0.09 -
P/RPS 0.34 0.33 0.38 0.43 0.32 0.24 0.41 -11.68%
P/EPS -3.04 -3.60 -6.06 -225.00 -7.39 20.45 -25.00 -75.29%
EY -32.86 -27.81 -16.50 -0.44 -13.52 4.89 -4.00 304.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.80 0.90 0.80 0.55 0.82 -9.96%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 27/08/12 25/05/12 29/02/12 25/11/11 26/08/11 -
Price 0.065 0.06 0.08 0.08 0.10 0.07 0.06 -
P/RPS 0.31 0.28 0.38 0.38 0.40 0.28 0.27 9.60%
P/EPS -2.83 -3.08 -6.06 -200.00 -9.24 23.86 -16.67 -69.17%
EY -35.38 -32.44 -16.50 -0.50 -10.82 4.19 -6.00 224.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.80 0.80 1.00 0.64 0.55 11.72%

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