[L&G] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 6.57%
YoY- 45.84%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 106,418 109,904 121,286 129,366 149,389 167,332 183,329 -30.39%
PBT -71,847 -162,597 -125,122 -2,252 23,314 44,642 10,590 -
Tax -21,613 4,607 4,951 11,271 -14,851 -11,090 -10,404 62.73%
NP -93,460 -157,990 -120,171 9,019 8,463 33,552 186 -
-
NP to SH -93,460 -157,990 -120,171 9,019 8,463 33,552 186 -
-
Tax Rate - - - - 63.70% 24.84% 98.24% -
Total Cost 199,878 267,894 241,457 120,347 140,926 133,780 183,143 5.99%
-
Net Worth 207,017 159,830 169,242 298,440 274,107 289,543 327,110 -26.26%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 207,017 159,830 169,242 298,440 274,107 289,543 327,110 -26.26%
NOSH 597,452 596,381 583,996 582,550 583,206 583,168 583,500 1.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -87.82% -143.75% -99.08% 6.97% 5.67% 20.05% 0.10% -
ROE -45.15% -98.85% -71.01% 3.02% 3.09% 11.59% 0.06% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.81 18.43 20.77 22.21 25.62 28.69 31.42 -31.48%
EPS -15.64 -26.49 -20.58 1.55 1.45 5.75 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.268 0.2898 0.5123 0.47 0.4965 0.5606 -27.41%
Adjusted Per Share Value based on latest NOSH - 582,550
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.58 3.70 4.08 4.35 5.02 5.63 6.17 -30.41%
EPS -3.14 -5.31 -4.04 0.30 0.28 1.13 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0538 0.0569 0.1004 0.0922 0.0974 0.11 -26.27%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.15 0.16 0.22 0.28 0.26 0.30 0.41 -
P/RPS 0.84 0.87 1.06 1.26 1.02 1.05 1.30 -25.23%
P/EPS -0.96 -0.60 -1.07 18.09 17.92 5.21 1,286.21 -
EY -104.29 -165.57 -93.53 5.53 5.58 19.18 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.60 0.76 0.55 0.55 0.60 0.73 -29.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 27/05/05 24/02/05 25/11/04 27/08/04 27/05/04 -
Price 0.10 0.15 0.16 0.26 0.29 0.25 0.31 -
P/RPS 0.56 0.81 0.77 1.17 1.13 0.87 0.99 -31.57%
P/EPS -0.64 -0.57 -0.78 16.79 19.98 4.35 972.50 -
EY -156.43 -176.61 -128.61 5.95 5.00 23.01 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.55 0.51 0.62 0.50 0.55 -34.70%

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