[LANDMRK] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 154.82%
YoY- 248.23%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 290,419 286,365 290,898 311,411 265,742 237,531 251,055 10.18%
PBT -3,715 7,274 100,188 90,019 38,746 1,508 -48,349 -81.89%
Tax -22,102 -26,918 -21,946 -13,402 -8,679 -6,840 4,910 -
NP -25,817 -19,644 78,242 76,617 30,067 -5,332 -43,439 -29.28%
-
NP to SH -25,817 -19,644 78,242 76,617 30,067 -5,332 -43,439 -29.28%
-
Tax Rate - 370.06% 21.90% 14.89% 22.40% 453.58% - -
Total Cost 316,236 306,009 212,656 234,794 235,675 242,863 294,494 4.85%
-
Net Worth 0 333,928 421,318 417,406 375,341 352,094 360,831 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 0 333,928 421,318 417,406 375,341 352,094 360,831 -
NOSH 464,629 463,789 462,987 463,785 463,385 463,282 462,605 0.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -8.89% -6.86% 26.90% 24.60% 11.31% -2.24% -17.30% -
ROE 0.00% -5.88% 18.57% 18.36% 8.01% -1.51% -12.04% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 62.51 61.74 62.83 67.15 57.35 51.27 54.27 9.87%
EPS -5.56 -4.24 16.90 16.52 6.49 -1.15 -9.39 -29.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.72 0.91 0.90 0.81 0.76 0.78 -
Adjusted Per Share Value based on latest NOSH - 463,785
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 43.25 42.64 43.32 46.37 39.57 35.37 37.39 10.18%
EPS -3.84 -2.93 11.65 11.41 4.48 -0.79 -6.47 -29.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4973 0.6274 0.6216 0.5589 0.5243 0.5373 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 0.88 0.67 0.61 0.73 0.63 0.49 -
P/RPS 1.49 1.43 1.07 0.91 1.27 1.23 0.90 39.90%
P/EPS -16.74 -20.78 3.96 3.69 11.25 -54.74 -5.22 117.31%
EY -5.97 -4.81 25.22 27.08 8.89 -1.83 -19.16 -54.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.22 0.74 0.68 0.90 0.83 0.63 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 18/11/03 -
Price 0.83 1.03 0.89 0.63 0.60 0.70 0.57 -
P/RPS 1.33 1.67 1.42 0.94 1.05 1.37 1.05 17.05%
P/EPS -14.94 -24.32 5.27 3.81 9.25 -60.82 -6.07 82.19%
EY -6.69 -4.11 18.99 26.22 10.81 -1.64 -16.47 -45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.43 0.98 0.70 0.74 0.92 0.73 -

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