[LANDMRK] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -132.72%
YoY- -270.5%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 242,023 153,521 73,063 286,365 215,559 145,752 69,009 130.65%
PBT 45,649 25,092 11,360 7,274 82,344 67,958 22,349 60.91%
Tax -18,362 -4,839 -2,612 -26,918 -22,309 -15,053 -7,428 82.72%
NP 27,287 20,253 8,748 -19,644 60,035 52,905 14,921 49.49%
-
NP to SH 20,394 15,475 8,748 -19,644 60,035 52,905 14,921 23.13%
-
Tax Rate 40.22% 19.29% 22.99% 370.06% 27.09% 22.15% 33.24% -
Total Cost 214,736 133,268 64,315 306,009 155,524 92,847 54,088 150.51%
-
Net Worth 0 0 0 333,577 422,193 417,304 375,341 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 8,107 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 0 0 333,577 422,193 417,304 375,341 -
NOSH 463,418 463,733 464,629 463,301 463,949 463,672 463,385 0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.27% 13.19% 11.97% -6.86% 27.85% 36.30% 21.62% -
ROE 0.00% 0.00% 0.00% -5.89% 14.22% 12.68% 3.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 52.23 33.11 15.72 61.81 46.46 31.43 14.89 130.68%
EPS 4.40 3.34 1.89 -4.24 12.94 11.41 3.22 23.11%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.72 0.91 0.90 0.81 -
Adjusted Per Share Value based on latest NOSH - 463,789
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 36.04 22.86 10.88 42.64 32.10 21.70 10.28 130.60%
EPS 3.04 2.30 1.30 -2.93 8.94 7.88 2.22 23.29%
DPS 0.00 0.00 0.00 1.21 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.00 0.4968 0.6287 0.6214 0.5589 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.12 0.97 0.93 0.88 0.67 0.61 0.73 -
P/RPS 2.14 2.93 5.91 1.42 1.44 1.94 4.90 -42.40%
P/EPS 25.45 29.07 49.39 -20.75 5.18 5.35 22.67 8.00%
EY 3.93 3.44 2.02 -4.82 19.31 18.70 4.41 -7.38%
DY 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.22 0.74 0.68 0.90 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 30/08/05 26/05/05 28/02/05 30/11/04 13/08/04 24/05/04 -
Price 1.00 0.99 0.83 1.03 0.89 0.63 0.60 -
P/RPS 1.91 2.99 5.28 1.67 1.92 2.00 4.03 -39.18%
P/EPS 22.72 29.67 44.08 -24.29 6.88 5.52 18.63 14.13%
EY 4.40 3.37 2.27 -4.12 14.54 18.11 5.37 -12.42%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.43 0.98 0.70 0.74 -

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