[L&G] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -28.76%
YoY- 109.34%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 200,350 266,985 251,476 263,271 268,177 208,899 241,294 -11.62%
PBT 16,433 -55,790 25,378 33,210 41,345 -130,057 -231,228 -
Tax -10,249 852 -7,808 -8,754 -7,018 -16,678 -14,340 -20.01%
NP 6,184 -54,938 17,570 24,456 34,327 -146,735 -245,568 -
-
NP to SH 6,184 -54,938 17,570 24,456 34,327 -146,735 -245,568 -
-
Tax Rate 62.37% - 30.77% 26.36% 16.97% - - -
Total Cost 194,166 321,923 233,906 238,815 233,850 355,634 486,862 -45.72%
-
Net Worth 324,500 0 270,163 264,245 263,425 306,412 240,800 21.93%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 324,500 0 270,163 264,245 263,425 306,412 240,800 21.93%
NOSH 560,353 552,432 537,318 538,947 537,602 537,565 560,000 0.04%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.09% -20.58% 6.99% 9.29% 12.80% -70.24% -101.77% -
ROE 1.91% 0.00% 6.50% 9.26% 13.03% -47.89% -101.98% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.75 48.33 46.80 48.85 49.88 38.86 43.09 -11.67%
EPS 1.10 -9.94 3.27 4.54 6.39 -27.30 -43.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5791 0.00 0.5028 0.4903 0.49 0.57 0.43 21.88%
Adjusted Per Share Value based on latest NOSH - 538,947
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 6.74 8.98 8.46 8.85 9.02 7.03 8.12 -11.64%
EPS 0.21 -1.85 0.59 0.82 1.15 -4.94 -8.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1091 0.00 0.0909 0.0889 0.0886 0.1031 0.081 21.89%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.45 0.33 0.26 0.23 0.25 0.36 -
P/RPS 1.15 0.93 0.71 0.53 0.46 0.64 0.84 23.22%
P/EPS 37.15 -4.53 10.09 5.73 3.60 -0.92 -0.82 -
EY 2.69 -22.10 9.91 17.45 27.76 -109.18 -121.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.66 0.53 0.47 0.44 0.84 -10.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 26/08/03 29/05/03 20/02/03 25/11/02 27/08/02 -
Price 0.41 0.43 0.50 0.32 0.29 0.23 0.33 -
P/RPS 1.15 0.89 1.07 0.66 0.58 0.59 0.77 30.56%
P/EPS 37.15 -4.32 15.29 7.05 4.54 -0.84 -0.75 -
EY 2.69 -23.13 6.54 14.18 22.02 -118.68 -132.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.00 0.99 0.65 0.59 0.40 0.77 -5.25%

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