[LAGENDA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 103.5%
YoY- 100.99%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 139,113 143,011 145,575 147,961 136,776 133,935 127,673 5.86%
PBT -15,708 -13,149 -5,517 76 -2,139 -6,916 -6,957 71.68%
Tax 226 -37 -40 -1 -1 317 320 -20.61%
NP -15,482 -13,186 -5,557 75 -2,140 -6,599 -6,637 75.43%
-
NP to SH -15,482 -13,186 -5,557 75 -2,140 -6,599 -6,637 75.43%
-
Tax Rate - - - 1.32% - - - -
Total Cost 154,595 156,197 151,132 147,886 138,916 140,534 134,310 9.78%
-
Net Worth 67,023 60,433 66,846 68,000 59,151 60,224 58,987 8.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 67,023 60,433 66,846 68,000 59,151 60,224 58,987 8.84%
NOSH 670,238 671,481 668,461 680,000 537,741 547,499 536,250 15.95%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -11.13% -9.22% -3.82% 0.05% -1.56% -4.93% -5.20% -
ROE -23.10% -21.82% -8.31% 0.11% -3.62% -10.96% -11.25% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 20.76 21.30 21.78 21.76 25.44 24.46 23.81 -8.69%
EPS -2.31 -1.96 -0.83 0.01 -0.40 -1.21 -1.24 51.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.10 0.11 0.11 0.11 -6.12%
Adjusted Per Share Value based on latest NOSH - 680,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.60 17.06 17.37 17.66 16.32 15.98 15.23 5.88%
EPS -1.85 -1.57 -0.66 0.01 -0.26 -0.79 -0.79 75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0721 0.0798 0.0811 0.0706 0.0719 0.0704 8.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.07 0.07 0.08 0.09 0.08 0.06 0.09 -
P/RPS 0.34 0.33 0.37 0.41 0.31 0.25 0.38 -7.11%
P/EPS -3.03 -3.56 -9.62 816.00 -20.10 -4.98 -7.27 -44.05%
EY -33.00 -28.05 -10.39 0.12 -4.97 -20.09 -13.75 78.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.78 0.80 0.90 0.73 0.55 0.82 -9.96%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 27/08/12 25/05/12 29/02/12 25/11/11 26/08/11 -
Price 0.065 0.06 0.08 0.08 0.10 0.07 0.06 -
P/RPS 0.31 0.28 0.37 0.37 0.39 0.29 0.25 15.34%
P/EPS -2.81 -3.06 -9.62 725.33 -25.13 -5.81 -4.85 -30.38%
EY -35.54 -32.73 -10.39 0.14 -3.98 -17.22 -20.63 43.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.80 0.80 0.91 0.64 0.55 11.72%

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