[LANDMRK] QoQ TTM Result on 31-Dec-2000 [#4]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -42.51%
YoY- -44.3%
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 142,368 155,097 151,892 152,092 226,812 226,412 241,585 -29.68%
PBT -179,340 -184,070 -190,738 -195,577 -103,966 -111,922 -113,477 35.64%
Tax 193,219 199,880 202,314 205,352 113,741 111,922 120,485 36.96%
NP 13,879 15,810 11,576 9,775 9,775 0 7,008 57.63%
-
NP to SH -181,376 -179,445 -186,001 -189,777 -133,169 -143,533 -134,203 22.21%
-
Tax Rate - - - - - - - -
Total Cost 128,489 139,287 140,316 142,317 217,037 226,412 234,577 -33.03%
-
Net Worth 440,934 437,358 429,469 421,938 616,149 608,363 601,686 -18.70%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 440,934 437,358 429,469 421,938 616,149 608,363 601,686 -18.70%
NOSH 464,141 465,274 461,794 463,668 463,270 464,400 459,302 0.70%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.75% 10.19% 7.62% 6.43% 4.31% 0.00% 2.90% -
ROE -41.13% -41.03% -43.31% -44.98% -21.61% -23.59% -22.30% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 30.67 33.33 32.89 32.80 48.96 48.75 52.60 -30.18%
EPS -39.08 -38.57 -40.28 -40.93 -28.75 -30.91 -29.22 21.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.93 0.91 1.33 1.31 1.31 -19.26%
Adjusted Per Share Value based on latest NOSH - 463,668
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 21.20 23.10 22.62 22.65 33.78 33.72 35.98 -29.69%
EPS -27.01 -26.72 -27.70 -28.26 -19.83 -21.37 -19.99 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6566 0.6513 0.6396 0.6283 0.9176 0.906 0.896 -18.70%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.31 0.36 0.35 0.44 0.62 0.88 1.33 -
P/RPS 1.01 1.08 1.06 1.34 1.27 1.80 2.53 -45.75%
P/EPS -0.79 -0.93 -0.87 -1.08 -2.16 -2.85 -4.55 -68.84%
EY -126.06 -107.13 -115.08 -93.02 -46.36 -35.12 -21.97 220.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.48 0.47 0.67 1.02 -52.83%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 29/08/01 10/05/01 27/02/01 24/11/00 28/08/00 - -
Price 0.61 0.43 0.32 0.41 0.59 0.75 0.00 -
P/RPS 1.99 1.29 0.97 1.25 1.21 1.54 0.00 -
P/EPS -1.56 -1.11 -0.79 -1.00 -2.05 -2.43 0.00 -
EY -64.06 -89.69 -125.87 -99.83 -48.72 -41.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.46 0.34 0.45 0.44 0.57 0.00 -

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