[LANDMRK] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -185.49%
YoY- 72.45%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,315 13,851 49,624 33,348 24,592 15,185 41,549 -33.95%
PBT -6,614 -2,067 -1,170 -1,700 3,931 33 -11,526 -30.96%
Tax -217 -667 -1,076 -827 -975 -970 -626 -50.68%
NP -6,831 -2,734 -2,246 -2,527 2,956 -937 -12,152 -31.91%
-
NP to SH -6,831 -2,734 -2,246 -2,527 2,956 -937 -12,152 -31.91%
-
Tax Rate - - - - 24.80% 2,939.39% - -
Total Cost 29,146 16,585 51,870 35,875 21,636 16,122 53,701 -33.48%
-
Net Worth 1,775,097 1,774,701 1,768,127 1,764,132 1,797,829 1,735,915 1,777,169 -0.07%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,775,097 1,774,701 1,768,127 1,764,132 1,797,829 1,735,915 1,777,169 -0.07%
NOSH 481,056 479,649 477,872 476,792 484,590 493,157 480,316 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -30.61% -19.74% -4.53% -7.58% 12.02% -6.17% -29.25% -
ROE -0.38% -0.15% -0.13% -0.14% 0.16% -0.05% -0.68% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.64 2.89 10.38 6.99 5.07 3.08 8.65 -34.00%
EPS -1.42 -0.57 -0.47 -0.53 0.61 -0.19 -2.53 -31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.69 3.70 3.70 3.70 3.71 3.52 3.70 -0.18%
Adjusted Per Share Value based on latest NOSH - 480,964
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.32 2.06 7.39 4.97 3.66 2.26 6.19 -34.01%
EPS -1.02 -0.41 -0.33 -0.38 0.44 -0.14 -1.81 -31.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6434 2.6428 2.633 2.6271 2.6773 2.5851 2.6465 -0.07%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.11 0.98 0.96 0.93 0.90 1.01 1.08 -
P/RPS 23.93 33.94 9.24 13.30 17.73 32.80 12.49 54.32%
P/EPS -78.17 -171.93 -204.26 -175.47 147.54 -531.58 -42.69 49.72%
EY -1.28 -0.58 -0.49 -0.57 0.68 -0.19 -2.34 -33.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.26 0.25 0.24 0.29 0.29 2.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 29/05/13 26/02/13 26/11/12 29/08/12 17/05/12 28/02/12 -
Price 1.13 1.26 0.92 1.01 0.96 0.91 1.08 -
P/RPS 24.36 43.63 8.86 14.44 18.92 29.55 12.49 56.16%
P/EPS -79.58 -221.05 -195.74 -190.57 157.38 -478.95 -42.69 51.52%
EY -1.26 -0.45 -0.51 -0.52 0.64 -0.21 -2.34 -33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.25 0.27 0.26 0.26 0.29 4.55%

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