[LANDMRK] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.48%
YoY- 355.37%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 153,521 73,063 286,365 215,559 145,752 69,009 237,531 -25.26%
PBT 25,092 11,360 7,274 82,344 67,958 22,349 1,508 552.88%
Tax -4,839 -2,612 -26,918 -22,309 -15,053 -7,428 -6,810 -20.38%
NP 20,253 8,748 -19,644 60,035 52,905 14,921 -5,302 -
-
NP to SH 15,475 8,748 -19,644 60,035 52,905 14,921 -5,302 -
-
Tax Rate 19.29% 22.99% 370.06% 27.09% 22.15% 33.24% 451.59% -
Total Cost 133,268 64,315 306,009 155,524 92,847 54,088 242,833 -32.99%
-
Net Worth 0 0 333,577 422,193 417,304 375,341 353,466 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 8,107 - - - 6,976 -
Div Payout % - - 0.00% - - - 0.00% -
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 0 0 333,577 422,193 417,304 375,341 353,466 -
NOSH 463,733 464,629 463,301 463,949 463,672 463,385 465,087 -0.19%
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 13.19% 11.97% -6.86% 27.85% 36.30% 21.62% -2.23% -
ROE 0.00% 0.00% -5.89% 14.22% 12.68% 3.98% -1.50% -
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 33.11 15.72 61.81 46.46 31.43 14.89 51.07 -25.11%
EPS 3.34 1.89 -4.24 12.94 11.41 3.22 -1.14 -
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.50 -
NAPS 0.00 0.00 0.72 0.91 0.90 0.81 0.76 -
Adjusted Per Share Value based on latest NOSH - 462,987
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.86 10.88 42.64 32.10 21.70 10.28 35.37 -25.26%
EPS 2.30 1.30 -2.93 8.94 7.88 2.22 -0.79 -
DPS 0.00 0.00 1.21 0.00 0.00 0.00 1.04 -
NAPS 0.00 0.00 0.4968 0.6287 0.6214 0.5589 0.5264 -
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 31/12/03 -
Price 0.97 0.93 0.88 0.67 0.61 0.73 0.63 -
P/RPS 2.93 5.91 1.42 1.44 1.94 4.90 1.23 78.45%
P/EPS 29.07 49.39 -20.75 5.18 5.35 22.67 -55.26 -
EY 3.44 2.02 -4.82 19.31 18.70 4.41 -1.81 -
DY 0.00 0.00 1.99 0.00 0.00 0.00 2.38 -
P/NAPS 0.00 0.00 1.22 0.74 0.68 0.90 0.83 -
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 30/08/05 26/05/05 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 -
Price 0.99 0.83 1.03 0.89 0.63 0.60 0.70 -
P/RPS 2.99 5.28 1.67 1.92 2.00 4.03 1.37 68.33%
P/EPS 29.67 44.08 -24.29 6.88 5.52 18.63 -61.40 -
EY 3.37 2.27 -4.12 14.54 18.11 5.37 -1.63 -
DY 0.00 0.00 1.70 0.00 0.00 0.00 2.14 -
P/NAPS 0.00 0.00 1.43 0.98 0.70 0.74 0.92 -

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