[LANDMRK] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 164.27%
YoY- 300.62%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 76,743 69,009 75,339 90,320 31,074 40,798 88,863 -9.32%
PBT 45,609 22,349 17,844 4,217 -5,664 -14,889 -32,013 -
Tax -7,625 -7,428 363 1,288 -2,902 -5,589 12,113 -
NP 37,984 14,921 18,207 5,505 -8,566 -20,478 -19,900 -
-
NP to SH 37,984 14,921 18,207 5,505 -8,566 -20,478 -19,900 -
-
Tax Rate 16.72% 33.24% -2.03% -30.54% - - - -
Total Cost 38,759 54,088 57,132 84,815 39,640 61,276 108,763 -49.76%
-
Net Worth 417,406 375,341 352,094 360,831 354,500 362,195 389,650 4.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 417,406 375,341 352,094 360,831 354,500 362,195 389,650 4.69%
NOSH 463,785 463,385 463,282 462,605 466,448 464,353 463,869 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 49.50% 21.62% 24.17% 6.09% -27.57% -50.19% -22.39% -
ROE 9.10% 3.98% 5.17% 1.53% -2.42% -5.65% -5.11% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.55 14.89 16.26 19.52 6.66 8.79 19.16 -9.30%
EPS 8.19 3.22 3.93 1.19 -1.85 -4.41 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.81 0.76 0.78 0.76 0.78 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 462,605
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.43 10.28 11.22 13.45 4.63 6.08 13.23 -9.29%
EPS 5.66 2.22 2.71 0.82 -1.28 -3.05 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6216 0.5589 0.5243 0.5373 0.5279 0.5394 0.5803 4.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.61 0.73 0.63 0.49 0.44 0.38 0.38 -
P/RPS 3.69 4.90 3.87 2.51 6.60 4.33 1.98 51.49%
P/EPS 7.45 22.67 16.03 41.18 -23.96 -8.62 -8.86 -
EY 13.43 4.41 6.24 2.43 -4.17 -11.61 -11.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.90 0.83 0.63 0.58 0.49 0.45 31.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 24/05/04 26/02/04 18/11/03 21/08/03 27/05/03 28/02/03 -
Price 0.63 0.60 0.70 0.57 0.49 0.40 0.39 -
P/RPS 3.81 4.03 4.30 2.92 7.36 4.55 2.04 51.71%
P/EPS 7.69 18.63 17.81 47.90 -26.68 -9.07 -9.09 -
EY 13.00 5.37 5.61 2.09 -3.75 -11.03 -11.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.92 0.73 0.64 0.51 0.46 32.33%

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