[LAGENDA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.74%
YoY- 20.18%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 71,484 98,568 98,834 121,960 88,043 -5.07%
PBT -25,634 3,663 2,143 12,114 9,688 -
Tax 640 -800 -390 -1,541 -890 -
NP -24,994 2,863 1,753 10,573 8,798 -
-
NP to SH -24,994 2,863 1,753 10,573 8,798 -
-
Tax Rate - 21.84% 18.20% 12.72% 9.19% -
Total Cost 96,478 95,705 97,081 111,387 79,245 5.03%
-
Net Worth 38,396 63,177 59,081 21,109 25,860 10.37%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 1,529 - -
Div Payout % - - - 14.47% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 38,396 63,177 59,081 21,109 25,860 10.37%
NOSH 79,993 79,972 78,775 30,593 13,399 56.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -34.96% 2.90% 1.77% 8.67% 9.99% -
ROE -65.09% 4.53% 2.97% 50.09% 34.02% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 89.36 123.25 125.46 398.65 657.07 -39.25%
EPS -31.24 3.58 2.22 34.56 65.66 -
DPS 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.48 0.79 0.75 0.69 1.93 -29.36%
Adjusted Per Share Value based on latest NOSH - 30,595
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.53 11.76 11.79 14.55 10.51 -5.08%
EPS -2.98 0.34 0.21 1.26 1.05 -
DPS 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.0458 0.0754 0.0705 0.0252 0.0309 10.33%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 0.31 0.53 0.81 0.00 0.00 -
P/RPS 0.35 0.43 0.65 0.00 0.00 -
P/EPS -0.99 14.80 36.40 0.00 0.00 -
EY -100.79 6.75 2.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 1.08 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 24/02/06 28/02/05 27/02/04 - -
Price 0.33 0.43 0.76 1.27 0.00 -
P/RPS 0.37 0.35 0.61 0.32 0.00 -
P/EPS -1.06 12.01 34.15 3.67 0.00 -
EY -94.68 8.33 2.93 27.21 0.00 -
DY 0.00 0.00 0.00 3.94 0.00 -
P/NAPS 0.69 0.54 1.01 1.84 0.00 -

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