[LAGENDA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -80.35%
YoY- -97.67%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,553 27,457 18,537 27,994 26,014 26,289 34,689 -20.59%
PBT 2,909 2,473 836 548 575 183 4,659 -26.96%
Tax -384 -282 149 -446 -56 -37 -599 -25.67%
NP 2,525 2,191 985 102 519 146 4,060 -27.16%
-
NP to SH 2,525 2,191 985 102 519 146 4,060 -27.16%
-
Tax Rate 13.20% 11.40% -17.82% 81.39% 9.74% 20.22% 12.86% -
Total Cost 22,028 25,266 17,552 27,892 25,495 26,143 30,629 -19.74%
-
Net Worth 64,723 62,371 58,935 57,276 58,097 26,351 21,110 111.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 1,045 - - -
Div Payout % - - - - 201.49% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 64,723 62,371 58,935 57,276 58,097 26,351 21,110 111.19%
NOSH 79,905 79,963 78,581 78,461 77,462 35,609 30,595 89.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.28% 7.98% 5.31% 0.36% 2.00% 0.56% 11.70% -
ROE 3.90% 3.51% 1.67% 0.18% 0.89% 0.55% 19.23% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.73 34.34 23.59 35.68 33.58 73.83 113.38 -58.15%
EPS 3.16 2.74 1.25 0.13 0.67 0.41 13.27 -61.61%
DPS 0.00 0.00 0.00 0.00 1.35 0.00 0.00 -
NAPS 0.81 0.78 0.75 0.73 0.75 0.74 0.69 11.29%
Adjusted Per Share Value based on latest NOSH - 78,461
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.93 3.28 2.21 3.34 3.11 3.14 4.14 -20.60%
EPS 0.30 0.26 0.12 0.01 0.06 0.02 0.48 -26.92%
DPS 0.00 0.00 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.0773 0.0745 0.0704 0.0684 0.0694 0.0315 0.0252 111.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 0.61 0.74 0.81 0.83 1.22 1.20 0.00 -
P/RPS 1.99 2.16 3.43 2.33 3.63 1.63 0.00 -
P/EPS 19.30 27.01 64.62 638.46 182.09 292.68 0.00 -
EY 5.18 3.70 1.55 0.16 0.55 0.34 0.00 -
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.75 0.95 1.08 1.14 1.63 1.62 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 07/06/05 28/02/05 26/11/04 27/08/04 31/05/04 27/02/04 -
Price 0.58 0.63 0.76 0.84 0.79 1.04 1.27 -
P/RPS 1.89 1.83 3.22 2.35 2.35 1.41 1.12 41.78%
P/EPS 18.35 22.99 60.63 646.15 117.91 253.66 9.57 54.40%
EY 5.45 4.35 1.65 0.15 0.85 0.39 10.45 -35.23%
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.72 0.81 1.01 1.15 1.05 1.41 1.84 -46.53%

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