[LANDMRK] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 2.12%
YoY- 280.12%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 294,134 290,419 286,365 290,898 311,411 265,742 237,531 15.32%
PBT -35,592 -3,715 7,274 100,188 90,019 38,746 1,508 -
Tax -18,246 -22,102 -26,918 -21,946 -13,402 -8,679 -6,840 92.45%
NP -53,838 -25,817 -19,644 78,242 76,617 30,067 -5,332 367.81%
-
NP to SH -57,074 -25,817 -19,644 78,242 76,617 30,067 -5,332 386.39%
-
Tax Rate - - 370.06% 21.90% 14.89% 22.40% 453.58% -
Total Cost 347,972 316,236 306,009 212,656 234,794 235,675 242,863 27.12%
-
Net Worth 0 0 333,928 421,318 417,406 375,341 352,094 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 0 0 333,928 421,318 417,406 375,341 352,094 -
NOSH 462,574 464,629 463,789 462,987 463,785 463,385 463,282 -0.10%
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 -18.30% -8.89% -6.86% 26.90% 24.60% 11.31% -2.24% -
ROE 0.00% 0.00% -5.88% 18.57% 18.36% 8.01% -1.51% -
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 63.59 62.51 61.74 62.83 67.15 57.35 51.27 15.45%
EPS -12.34 -5.56 -4.24 16.90 16.52 6.49 -1.15 387.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.72 0.91 0.90 0.81 0.76 -
Adjusted Per Share Value based on latest NOSH - 462,987
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.80 43.25 42.64 43.32 46.37 39.57 35.37 15.33%
EPS -8.50 -3.84 -2.93 11.65 11.41 4.48 -0.79 388.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.4973 0.6274 0.6216 0.5589 0.5243 -
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 31/12/03 -
Price 0.97 0.93 0.88 0.67 0.61 0.73 0.63 -
P/RPS 1.53 1.49 1.43 1.07 0.91 1.27 1.23 15.67%
P/EPS -7.86 -16.74 -20.78 3.96 3.69 11.25 -54.74 -72.61%
EY -12.72 -5.97 -4.81 25.22 27.08 8.89 -1.83 264.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.22 0.74 0.68 0.90 0.83 -
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 30/08/05 26/05/05 28/02/05 30/11/04 13/08/04 24/05/04 26/02/04 -
Price 0.99 0.83 1.03 0.89 0.63 0.60 0.70 -
P/RPS 1.56 1.33 1.67 1.42 0.94 1.05 1.37 9.05%
P/EPS -8.02 -14.94 -24.32 5.27 3.81 9.25 -60.82 -74.12%
EY -12.46 -6.69 -4.11 18.99 26.22 10.81 -1.64 286.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.43 0.98 0.70 0.74 0.92 -

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