[LANDMRK] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 2243.36%
YoY- 5585.55%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,945 8,980 9,145 22,661 42,380 80,458 76,743 -32.98%
PBT -3,977 -1,862 -6,890 -373 10,703 13,732 45,609 -
Tax -3 3 70,871 367,982 -1,914 -3,769 -7,625 -72.91%
NP -3,980 -1,859 63,981 367,609 8,789 9,963 37,984 -
-
NP to SH -3,982 -1,861 63,533 372,290 6,548 6,727 37,984 -
-
Tax Rate - - - - 17.88% 27.45% 16.72% -
Total Cost 10,925 10,839 -54,836 -344,948 33,591 70,495 38,759 -19.01%
-
Net Worth 1,698,347 1,684,443 1,730,096 860,424 413,313 0 417,406 26.33%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,698,347 1,684,443 1,730,096 860,424 413,313 0 417,406 26.33%
NOSH 479,759 477,179 480,582 480,684 464,397 462,574 463,785 0.56%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -57.31% -20.70% 699.63% 1,622.21% 20.74% 12.38% 49.50% -
ROE -0.23% -0.11% 3.67% 43.27% 1.58% 0.00% 9.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.45 1.88 1.90 4.71 9.13 17.39 16.55 -33.34%
EPS -0.83 -0.39 13.22 77.45 1.41 1.45 8.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.53 3.60 1.79 0.89 0.00 0.90 25.62%
Adjusted Per Share Value based on latest NOSH - 480,684
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.03 1.34 1.36 3.37 6.31 11.98 11.43 -33.03%
EPS -0.59 -0.28 9.46 55.44 0.98 1.00 5.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5291 2.5084 2.5764 1.2813 0.6155 0.00 0.6216 26.33%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.13 1.28 1.47 1.86 1.41 0.97 0.61 -
P/RPS 78.06 68.02 77.25 39.45 15.45 5.58 3.69 66.26%
P/EPS -136.14 -328.21 11.12 2.40 100.00 66.70 7.45 -
EY -0.73 -0.30 8.99 41.64 1.00 1.50 13.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.41 1.04 1.58 0.00 0.68 -11.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 27/08/09 28/08/08 29/08/07 28/08/06 30/08/05 13/08/04 -
Price 1.24 1.36 1.35 1.75 1.74 0.99 0.63 -
P/RPS 85.66 72.27 70.94 37.12 19.07 5.69 3.81 67.96%
P/EPS -149.40 -348.72 10.21 2.26 123.40 68.08 7.69 -
EY -0.67 -0.29 9.79 44.26 0.81 1.47 13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.38 0.98 1.96 0.00 0.70 -10.90%

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