[LAGENDA] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 60.69%
YoY- 72.14%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 156,518 156,070 153,020 146,496 142,498 138,517 139,113 8.19%
PBT -5,455 -4,457 -2,282 -5,621 -11,117 -15,520 -15,708 -50.68%
Tax 260 1,433 1,769 1,948 1,774 562 226 9.82%
NP -5,195 -3,024 -513 -3,673 -9,343 -14,958 -15,482 -51.80%
-
NP to SH -5,195 -3,024 -513 -3,673 -9,343 -14,958 -15,482 -51.80%
-
Tax Rate - - - - - - - -
Total Cost 161,713 159,094 153,533 150,169 151,841 153,475 154,595 3.05%
-
Net Worth 69,307 66,290 66,729 77,000 66,842 65,142 67,023 2.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 69,307 66,290 66,729 77,000 66,842 65,142 67,023 2.26%
NOSH 693,076 662,903 667,297 770,000 668,421 651,428 670,238 2.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.32% -1.94% -0.34% -2.51% -6.56% -10.80% -11.13% -
ROE -7.50% -4.56% -0.77% -4.77% -13.98% -22.96% -23.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 22.58 23.54 22.93 19.03 21.32 21.26 20.76 5.77%
EPS -0.75 -0.46 -0.08 -0.48 -1.40 -2.30 -2.31 -52.85%
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 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 770,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.69 18.64 18.27 17.50 17.02 16.54 16.61 8.20%
EPS -0.62 -0.36 -0.06 -0.44 -1.12 -1.79 -1.85 -51.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0792 0.0797 0.092 0.0798 0.0778 0.08 2.32%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.065 0.07 0.07 0.07 0.07 0.07 0.07 -
P/RPS 0.29 0.30 0.31 0.37 0.33 0.33 0.34 -10.08%
P/EPS -8.67 -15.34 -91.05 -14.67 -5.01 -3.05 -3.03 101.93%
EY -11.53 -6.52 -1.10 -6.81 -19.97 -32.80 -33.00 -50.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.70 0.70 0.70 0.70 0.70 -4.83%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 22/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.07 0.065 0.07 0.075 0.065 0.07 0.065 -
P/RPS 0.31 0.28 0.31 0.39 0.30 0.33 0.31 0.00%
P/EPS -9.34 -14.25 -91.05 -15.72 -4.65 -3.05 -2.81 123.21%
EY -10.71 -7.02 -1.10 -6.36 -21.50 -32.80 -35.54 -55.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.70 0.75 0.65 0.70 0.65 5.07%

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