[LANDMRK] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 381.42%
YoY- 172.86%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 286,365 215,559 145,752 69,009 237,531 162,192 71,872 150.27%
PBT 7,274 82,344 67,958 22,349 1,508 -16,336 -20,553 -
Tax -26,918 -22,309 -15,053 -7,428 -6,810 -7,173 -8,461 115.55%
NP -19,644 60,035 52,905 14,921 -5,302 -23,509 -29,014 -22.80%
-
NP to SH -19,644 60,035 52,905 14,921 -5,302 -23,509 -29,014 -22.80%
-
Tax Rate 370.06% 27.09% 22.15% 33.24% 451.59% - - -
Total Cost 306,009 155,524 92,847 54,088 242,833 185,701 100,886 108.83%
-
Net Worth 333,577 422,193 417,304 375,341 353,466 361,676 352,810 -3.65%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,107 - - - 6,976 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 333,577 422,193 417,304 375,341 353,466 361,676 352,810 -3.65%
NOSH 463,301 463,949 463,672 463,385 465,087 463,688 464,224 -0.13%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -6.86% 27.85% 36.30% 21.62% -2.23% -14.49% -40.37% -
ROE -5.89% 14.22% 12.68% 3.98% -1.50% -6.50% -8.22% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.81 46.46 31.43 14.89 51.07 34.98 15.48 150.63%
EPS -4.24 12.94 11.41 3.22 -1.14 -5.07 -6.25 -22.70%
DPS 1.75 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.72 0.91 0.90 0.81 0.76 0.78 0.76 -3.52%
Adjusted Per Share Value based on latest NOSH - 463,385
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.64 32.10 21.70 10.28 35.37 24.15 10.70 150.30%
EPS -2.93 8.94 7.88 2.22 -0.79 -3.50 -4.32 -22.71%
DPS 1.21 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.4968 0.6287 0.6214 0.5589 0.5264 0.5386 0.5254 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.88 0.67 0.61 0.73 0.63 0.49 0.44 -
P/RPS 1.42 1.44 1.94 4.90 1.23 1.40 2.84 -36.87%
P/EPS -20.75 5.18 5.35 22.67 -55.26 -9.66 -7.04 104.89%
EY -4.82 19.31 18.70 4.41 -1.81 -10.35 -14.20 -51.18%
DY 1.99 0.00 0.00 0.00 2.38 0.00 0.00 -
P/NAPS 1.22 0.74 0.68 0.90 0.83 0.63 0.58 63.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 -
Price 1.03 0.89 0.63 0.60 0.70 0.57 0.49 -
P/RPS 1.67 1.92 2.00 4.03 1.37 1.63 3.16 -34.50%
P/EPS -24.29 6.88 5.52 18.63 -61.40 -11.24 -7.84 111.79%
EY -4.12 14.54 18.11 5.37 -1.63 -8.89 -12.76 -52.77%
DY 1.70 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.43 0.98 0.70 0.74 0.92 0.73 0.64 70.49%

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