[LAGENDA] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 37.54%
YoY- -68.13%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 156,070 153,020 146,496 142,498 138,517 139,113 143,011 6.00%
PBT -4,457 -2,282 -5,621 -11,117 -15,520 -15,708 -13,149 -51.41%
Tax 1,433 1,769 1,948 1,774 562 226 -37 -
NP -3,024 -513 -3,673 -9,343 -14,958 -15,482 -13,186 -62.56%
-
NP to SH -3,024 -513 -3,673 -9,343 -14,958 -15,482 -13,186 -62.56%
-
Tax Rate - - - - - - - -
Total Cost 159,094 153,533 150,169 151,841 153,475 154,595 156,197 1.23%
-
Net Worth 66,290 66,729 77,000 66,842 65,142 67,023 60,433 6.36%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 66,290 66,729 77,000 66,842 65,142 67,023 60,433 6.36%
NOSH 662,903 667,297 770,000 668,421 651,428 670,238 671,481 -0.85%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -1.94% -0.34% -2.51% -6.56% -10.80% -11.13% -9.22% -
ROE -4.56% -0.77% -4.77% -13.98% -22.96% -23.10% -21.82% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.54 22.93 19.03 21.32 21.26 20.76 21.30 6.89%
EPS -0.46 -0.08 -0.48 -1.40 -2.30 -2.31 -1.96 -61.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.10 0.09 7.28%
Adjusted Per Share Value based on latest NOSH - 668,421
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.64 18.27 17.50 17.02 16.54 16.61 17.08 6.00%
EPS -0.36 -0.06 -0.44 -1.12 -1.79 -1.85 -1.57 -62.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0797 0.092 0.0798 0.0778 0.08 0.0722 6.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.07 0.07 0.07 0.07 0.07 0.07 0.07 -
P/RPS 0.30 0.31 0.37 0.33 0.33 0.34 0.33 -6.16%
P/EPS -15.34 -91.05 -14.67 -5.01 -3.05 -3.03 -3.56 165.03%
EY -6.52 -1.10 -6.81 -19.97 -32.80 -33.00 -28.05 -62.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.70 0.70 0.70 0.70 0.70 0.78 -6.96%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 22/11/13 30/08/13 30/05/13 28/02/13 29/11/12 -
Price 0.065 0.07 0.075 0.065 0.07 0.065 0.06 -
P/RPS 0.28 0.31 0.39 0.30 0.33 0.31 0.28 0.00%
P/EPS -14.25 -91.05 -15.72 -4.65 -3.05 -2.81 -3.06 179.12%
EY -7.02 -1.10 -6.36 -21.50 -32.80 -35.54 -32.73 -64.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.75 0.65 0.70 0.65 0.67 -2.00%

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