[LAGENDA] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 85.8%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 139,112 134,776 137,874 113,488 93,432 84,239 71,484 11.72%
PBT -15,707 -5,788 -4,025 -2,924 -20,415 -9,800 -25,634 -7.83%
Tax 225 0 320 27 14 14 640 -15.97%
NP -15,482 -5,788 -3,705 -2,897 -20,401 -9,786 -24,994 -7.66%
-
NP to SH -15,482 -5,788 -3,705 -2,897 -20,401 -9,786 -24,994 -7.66%
-
Tax Rate - - - - - - - -
Total Cost 154,594 140,564 141,579 116,385 113,833 94,025 96,478 8.16%
-
Net Worth 67,313 53,499 16,967 20,806 24,002 27,996 38,396 9.79%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,313 53,499 16,967 20,806 24,002 27,996 38,396 9.79%
NOSH 673,130 534,999 80,800 80,025 80,008 79,991 79,993 42.57%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -11.13% -4.29% -2.69% -2.55% -21.84% -11.62% -34.96% -
ROE -23.00% -10.82% -21.84% -13.92% -85.00% -34.95% -65.09% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.67 25.19 170.64 141.82 116.78 105.31 89.36 -21.63%
EPS -2.30 -1.07 -4.63 -3.62 -25.50 -12.23 -31.24 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.21 0.26 0.30 0.35 0.48 -22.98%
Adjusted Per Share Value based on latest NOSH - 79,972
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.60 16.08 16.45 13.54 11.15 10.05 8.53 11.72%
EPS -1.85 -0.69 -0.44 -0.35 -2.43 -1.17 -2.98 -7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.0638 0.0202 0.0248 0.0286 0.0334 0.0458 9.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.07 0.08 0.19 0.30 0.15 0.28 0.31 -
P/RPS 0.34 0.32 0.11 0.21 0.13 0.27 0.35 -0.48%
P/EPS -3.04 -7.39 -4.14 -8.29 -0.59 -2.29 -0.99 20.54%
EY -32.86 -13.52 -24.13 -12.07 -169.99 -43.69 -100.79 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.90 1.15 0.50 0.80 0.65 1.24%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 11/02/11 18/03/10 27/02/09 22/02/08 26/02/07 -
Price 0.065 0.10 0.20 0.23 0.22 0.22 0.33 -
P/RPS 0.31 0.40 0.12 0.16 0.19 0.21 0.37 -2.90%
P/EPS -2.83 -9.24 -4.36 -6.35 -0.86 -1.80 -1.06 17.76%
EY -35.38 -10.82 -22.93 -15.74 -115.90 -55.61 -94.68 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.95 0.88 0.73 0.63 0.69 -0.98%

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