[LANDMRK] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 77.45%
YoY- 86.27%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 215,559 145,752 69,009 237,531 162,192 71,872 40,798 202.43%
PBT 82,344 67,958 22,349 1,508 -16,336 -20,553 -14,889 -
Tax -22,309 -15,053 -7,428 -6,810 -7,173 -8,461 -5,589 150.99%
NP 60,035 52,905 14,921 -5,302 -23,509 -29,014 -20,478 -
-
NP to SH 60,035 52,905 14,921 -5,302 -23,509 -29,014 -20,478 -
-
Tax Rate 27.09% 22.15% 33.24% 451.59% - - - -
Total Cost 155,524 92,847 54,088 242,833 185,701 100,886 61,276 85.75%
-
Net Worth 422,193 417,304 375,341 353,466 361,676 352,810 362,195 10.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,976 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 422,193 417,304 375,341 353,466 361,676 352,810 362,195 10.72%
NOSH 463,949 463,672 463,385 465,087 463,688 464,224 464,353 -0.05%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 27.85% 36.30% 21.62% -2.23% -14.49% -40.37% -50.19% -
ROE 14.22% 12.68% 3.98% -1.50% -6.50% -8.22% -5.65% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.46 31.43 14.89 51.07 34.98 15.48 8.79 202.51%
EPS 12.94 11.41 3.22 -1.14 -5.07 -6.25 -4.41 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.81 0.76 0.78 0.76 0.78 10.79%
Adjusted Per Share Value based on latest NOSH - 463,282
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.10 21.70 10.28 35.37 24.15 10.70 6.08 202.28%
EPS 8.94 7.88 2.22 -0.79 -3.50 -4.32 -3.05 -
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.6287 0.6214 0.5589 0.5264 0.5386 0.5254 0.5394 10.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.67 0.61 0.73 0.63 0.49 0.44 0.38 -
P/RPS 1.44 1.94 4.90 1.23 1.40 2.84 4.33 -51.90%
P/EPS 5.18 5.35 22.67 -55.26 -9.66 -7.04 -8.62 -
EY 19.31 18.70 4.41 -1.81 -10.35 -14.20 -11.61 -
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.90 0.83 0.63 0.58 0.49 31.53%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 27/05/03 -
Price 0.89 0.63 0.60 0.70 0.57 0.49 0.40 -
P/RPS 1.92 2.00 4.03 1.37 1.63 3.16 4.55 -43.65%
P/EPS 6.88 5.52 18.63 -61.40 -11.24 -7.84 -9.07 -
EY 14.54 18.11 5.37 -1.63 -8.89 -12.76 -11.03 -
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 0.98 0.70 0.74 0.92 0.73 0.64 0.51 54.37%

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