[LANDMRK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 46.97%
YoY- -1203.5%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 237,531 162,192 71,872 40,798 205,671 116,808 82,892 101.35%
PBT 1,508 -16,336 -20,553 -14,889 -43,851 -11,838 -9,361 -
Tax -6,810 -7,173 -8,461 -5,589 5,238 -6,875 9,361 -
NP -5,302 -23,509 -29,014 -20,478 -38,613 -18,713 0 -
-
NP to SH -5,302 -23,509 -29,014 -20,478 -38,613 -18,713 -15,969 -51.95%
-
Tax Rate 451.59% - - - - - - -
Total Cost 242,833 185,701 100,886 61,276 244,284 135,521 82,892 104.33%
-
Net Worth 353,466 361,676 352,810 362,195 375,919 413,264 417,793 -10.52%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,976 - - - 4,640 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 353,466 361,676 352,810 362,195 375,919 413,264 417,793 -10.52%
NOSH 465,087 463,688 464,224 464,353 464,098 464,342 464,215 0.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.23% -14.49% -40.37% -50.19% -18.77% -16.02% 0.00% -
ROE -1.50% -6.50% -8.22% -5.65% -10.27% -4.53% -3.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.07 34.98 15.48 8.79 44.32 25.16 17.86 101.07%
EPS -1.14 -5.07 -6.25 -4.41 -8.32 -4.03 -3.44 -52.01%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.76 0.78 0.76 0.78 0.81 0.89 0.90 -10.63%
Adjusted Per Share Value based on latest NOSH - 464,353
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.37 24.15 10.70 6.08 30.63 17.39 12.34 101.39%
EPS -0.79 -3.50 -4.32 -3.05 -5.75 -2.79 -2.38 -51.96%
DPS 1.04 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.5264 0.5386 0.5254 0.5394 0.5598 0.6154 0.6222 -10.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.63 0.49 0.44 0.38 0.38 0.40 0.54 -
P/RPS 1.23 1.40 2.84 4.33 0.86 1.59 3.02 -44.96%
P/EPS -55.26 -9.66 -7.04 -8.62 -4.57 -9.93 -15.70 130.85%
EY -1.81 -10.35 -14.20 -11.61 -21.89 -10.08 -6.37 -56.68%
DY 2.38 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.83 0.63 0.58 0.49 0.47 0.45 0.60 24.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 21/08/03 27/05/03 28/02/03 27/11/02 28/08/02 -
Price 0.70 0.57 0.49 0.40 0.39 0.39 0.50 -
P/RPS 1.37 1.63 3.16 4.55 0.88 1.55 2.80 -37.82%
P/EPS -61.40 -11.24 -7.84 -9.07 -4.69 -9.68 -14.53 160.69%
EY -1.63 -8.89 -12.76 -11.03 -21.33 -10.33 -6.88 -61.61%
DY 2.14 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.92 0.73 0.64 0.51 0.48 0.44 0.56 39.10%

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