[LANDMRK] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 144.53%
YoY- -41.37%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 316,335 242,023 153,521 73,063 286,365 215,559 145,752 67.39%
PBT 38,795 45,649 25,092 11,360 7,274 82,344 67,958 -31.11%
Tax -1,747 -18,362 -4,839 -2,612 -26,918 -22,309 -15,053 -76.11%
NP 37,048 27,287 20,253 8,748 -19,644 60,035 52,905 -21.09%
-
NP to SH 20,787 20,394 15,475 8,748 -19,644 60,035 52,905 -46.26%
-
Tax Rate 4.50% 40.22% 19.29% 22.99% 370.06% 27.09% 22.15% -
Total Cost 279,287 214,736 133,268 64,315 306,009 155,524 92,847 107.96%
-
Net Worth 366,566 0 0 0 333,577 422,193 417,304 -8.25%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 9,280 - - - 8,107 - - -
Div Payout % 44.64% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 366,566 0 0 0 333,577 422,193 417,304 -8.25%
NOSH 464,008 463,418 463,733 464,629 463,301 463,949 463,672 0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.71% 11.27% 13.19% 11.97% -6.86% 27.85% 36.30% -
ROE 5.67% 0.00% 0.00% 0.00% -5.89% 14.22% 12.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 68.17 52.23 33.11 15.72 61.81 46.46 31.43 67.32%
EPS 4.48 4.40 3.34 1.89 -4.24 12.94 11.41 -46.28%
DPS 2.00 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.79 0.00 0.00 0.00 0.72 0.91 0.90 -8.30%
Adjusted Per Share Value based on latest NOSH - 464,629
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.11 36.04 22.86 10.88 42.64 32.10 21.70 67.42%
EPS 3.10 3.04 2.30 1.30 -2.93 8.94 7.88 -46.21%
DPS 1.38 0.00 0.00 0.00 1.21 0.00 0.00 -
NAPS 0.5459 0.00 0.00 0.00 0.4968 0.6287 0.6214 -8.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.03 1.12 0.97 0.93 0.88 0.67 0.61 -
P/RPS 1.51 2.14 2.93 5.91 1.42 1.44 1.94 -15.34%
P/EPS 22.99 25.45 29.07 49.39 -20.75 5.18 5.35 163.61%
EY 4.35 3.93 3.44 2.02 -4.82 19.31 18.70 -62.07%
DY 1.94 0.00 0.00 0.00 1.99 0.00 0.00 -
P/NAPS 1.30 0.00 0.00 0.00 1.22 0.74 0.68 53.85%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 30/08/05 26/05/05 28/02/05 30/11/04 13/08/04 -
Price 0.90 1.00 0.99 0.83 1.03 0.89 0.63 -
P/RPS 1.32 1.91 2.99 5.28 1.67 1.92 2.00 -24.13%
P/EPS 20.09 22.72 29.67 44.08 -24.29 6.88 5.52 136.05%
EY 4.98 4.40 3.37 2.27 -4.12 14.54 18.11 -57.61%
DY 2.22 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.14 0.00 0.00 0.00 1.43 0.98 0.70 38.29%

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