[LANDMRK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[LANDMRK] LANDMARKS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.87%
YoY- -175.77%
Quarter Report
Latest QR
Upcoming QR
LANDMRK's Result
LANDMRK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 236,287 290,069 316,335 312,829 294,134 290,419 286,365 -12.05%
PBT 39,310 48,328 39,238 -36,498 -35,592 -3,715 7,274 208.90%
Tax 10,496 2,652 -6,787 -17,436 -18,246 -22,102 -26,918 -
NP 49,806 50,980 32,451 -53,934 -53,838 -25,817 -19,644 -
-
NP to SH 29,553 29,732 17,732 -59,285 -57,074 -25,817 -19,644 -
-
Tax Rate -26.70% -5.49% 17.30% - - - 370.06% -
Total Cost 186,481 239,089 283,884 366,763 347,972 316,236 306,009 -28.18%
-
Net Worth 413,313 408,461 365,881 0 0 0 333,928 15.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 413,313 408,461 365,881 0 0 0 333,928 15.32%
NOSH 464,397 464,161 463,141 462,439 462,574 464,629 463,789 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 21.08% 17.58% 10.26% -17.24% -18.30% -8.89% -6.86% -
ROE 7.15% 7.28% 4.85% 0.00% 0.00% 0.00% -5.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.88 62.49 68.30 67.65 63.59 62.51 61.74 -12.13%
EPS 6.36 6.41 3.83 -12.82 -12.34 -5.56 -4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.79 0.00 0.00 0.00 0.72 15.22%
Adjusted Per Share Value based on latest NOSH - 462,439
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.19 43.20 47.11 46.59 43.80 43.25 42.64 -12.04%
EPS 4.40 4.43 2.64 -8.83 -8.50 -3.84 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6155 0.6083 0.5449 0.00 0.00 0.00 0.4973 15.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.41 0.95 1.03 1.12 0.97 0.93 0.88 -
P/RPS 2.77 1.52 1.51 1.66 1.53 1.49 1.43 55.58%
P/EPS 22.16 14.83 26.90 -8.74 -7.86 -16.74 -20.78 -
EY 4.51 6.74 3.72 -11.45 -12.72 -5.97 -4.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.08 1.30 0.00 0.00 0.00 1.22 18.86%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 28/02/06 28/11/05 30/08/05 26/05/05 28/02/05 -
Price 1.74 1.14 0.90 1.00 0.99 0.83 1.03 -
P/RPS 3.42 1.82 1.32 1.48 1.56 1.33 1.67 61.47%
P/EPS 27.34 17.80 23.51 -7.80 -8.02 -14.94 -24.32 -
EY 3.66 5.62 4.25 -12.82 -12.46 -6.69 -4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.30 1.14 0.00 0.00 0.00 1.43 23.46%

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