[L&G] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[L&G] LAND & GENERAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -22.44%
YoY- -385.67%
Quarter Report
Latest QR
Upcoming QR
L&G's Result
L&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 39,876 40,328 112,516 207,260 240,662 299,434 512,164 -29.66%
PBT 58,750 -22,896 132,916 -17,398 14,536 -33,104 44,220 3.99%
Tax -2,924 2,918 -61,268 -7,644 -5,770 33,104 -15,622 -20.62%
NP 55,826 -19,978 71,648 -25,042 8,766 0 28,598 9.65%
-
NP to SH 55,826 -20,174 71,500 -25,042 8,766 -46,542 28,598 9.65%
-
Tax Rate 4.98% - 46.10% - 39.69% - 35.33% -
Total Cost -15,950 60,306 40,868 232,302 231,896 299,434 483,566 -
-
Net Worth 230,894 172,314 207,146 270,497 229,840 460,070 536,839 -10.97%
Dividend
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 230,894 172,314 207,146 270,497 229,840 460,070 536,839 -10.97%
NOSH 597,708 596,863 597,826 537,982 534,512 534,965 501,719 2.44%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 140.00% -49.54% 63.68% -12.08% 3.64% 0.00% 5.58% -
ROE 24.18% -11.71% 34.52% -9.26% 3.81% -10.12% 5.33% -
Per Share
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.67 6.76 18.82 38.53 45.02 55.97 102.08 -31.34%
EPS 9.34 -3.38 11.96 -4.66 1.64 -8.70 5.70 7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.2887 0.3465 0.5028 0.43 0.86 1.07 -13.10%
Adjusted Per Share Value based on latest NOSH - 537,318
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1.34 1.36 3.78 6.97 8.09 10.07 17.23 -29.67%
EPS 1.88 -0.68 2.40 -0.84 0.29 -1.57 0.96 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.058 0.0697 0.091 0.0773 0.1547 0.1806 -10.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.17 0.15 0.33 0.36 0.22 0.93 -
P/RPS 8.69 2.52 0.80 0.86 0.80 0.39 0.91 36.48%
P/EPS 6.21 -5.03 1.25 -7.09 21.95 -2.53 16.32 -12.46%
EY 16.10 -19.88 79.73 -14.11 4.56 -39.55 6.13 14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.59 0.43 0.66 0.84 0.26 0.87 7.79%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 27/11/07 28/11/06 29/11/05 26/08/03 27/08/02 29/08/01 29/08/00 -
Price 0.48 0.23 0.10 0.50 0.33 0.35 0.82 -
P/RPS 7.19 3.40 0.53 1.30 0.73 0.63 0.80 35.34%
P/EPS 5.14 -6.80 0.84 -10.74 20.12 -4.02 14.39 -13.22%
EY 19.46 -14.70 119.60 -9.31 4.97 -24.86 6.95 15.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.80 0.29 0.99 0.77 0.41 0.77 6.78%

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