[LAGENDA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 7.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 100,002 98,834 113,996 117,771 91,757 65,468 31,769 114.63%
PBT 4,432 2,142 5,219 9,494 8,919 8,736 4,823 -5.47%
Tax -635 -390 -1,665 -1,662 -1,606 -1,569 -443 27.10%
NP 3,797 1,752 3,554 7,832 7,313 7,167 4,380 -9.07%
-
NP to SH 3,797 1,752 3,554 7,832 7,313 7,167 4,380 -9.07%
-
Tax Rate 14.33% 18.21% 31.90% 17.51% 18.01% 17.96% 9.19% -
Total Cost 96,205 97,082 110,442 109,939 84,444 58,301 27,389 130.89%
-
Net Worth 62,371 58,935 57,276 58,097 26,351 20,804 38,994 36.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 62,371 58,935 57,276 58,097 26,351 20,804 38,994 36.73%
NOSH 79,963 78,581 78,461 77,462 35,609 30,595 17,102 179.35%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.80% 1.77% 3.12% 6.65% 7.97% 10.95% 13.79% -
ROE 6.09% 2.97% 6.20% 13.48% 27.75% 34.45% 11.23% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 125.06 125.77 145.29 152.04 257.67 213.98 185.75 -23.16%
EPS 4.75 2.23 4.53 10.11 20.54 23.43 25.61 -67.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.75 0.73 0.75 0.74 0.68 2.28 -51.05%
Adjusted Per Share Value based on latest NOSH - 77,462
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.94 11.80 13.61 14.07 10.96 7.82 3.79 114.75%
EPS 0.45 0.21 0.42 0.94 0.87 0.86 0.52 -9.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0745 0.0704 0.0684 0.0694 0.0315 0.0248 0.0466 36.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - - -
Price 0.74 0.81 0.83 1.22 1.20 0.00 0.00 -
P/RPS 0.59 0.64 0.57 0.80 0.47 0.00 0.00 -
P/EPS 15.58 36.33 18.32 12.07 5.84 0.00 0.00 -
EY 6.42 2.75 5.46 8.29 17.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.08 1.14 1.63 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 07/06/05 28/02/05 26/11/04 27/08/04 - - - -
Price 0.63 0.76 0.84 0.79 0.00 0.00 0.00 -
P/RPS 0.50 0.60 0.58 0.52 0.00 0.00 0.00 -
P/EPS 13.27 34.09 18.54 7.81 0.00 0.00 0.00 -
EY 7.54 2.93 5.39 12.80 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 1.15 1.05 0.00 0.00 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