[LANDMRK] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -66.45%
YoY- -101.56%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 86,968 108,597 110,019 91,973 70,297 55,199 46,687 10.91%
PBT -60,993 -51,710 -18,446 -44,163 -21,735 -7,234 -3,995 57.43%
Tax -44,326 -3,228 -4,556 3,044 1,335 2,042 623 -
NP -105,319 -54,938 -23,002 -41,119 -20,400 -5,192 -3,372 77.36%
-
NP to SH -104,659 -54,938 -23,002 -41,119 -20,400 -5,192 -3,372 77.18%
-
Tax Rate - - - - - - - -
Total Cost 192,287 163,535 133,021 133,092 90,697 60,391 50,059 25.11%
-
Net Worth 1,761,205 1,671,294 1,718,894 1,687,084 1,758,542 1,777,723 1,772,197 -0.10%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,761,205 1,671,294 1,718,894 1,687,084 1,758,542 1,777,723 1,772,197 -0.10%
NOSH 528,890 528,890 528,890 528,890 480,476 483,076 481,575 1.57%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -121.10% -50.59% -20.91% -44.71% -29.02% -9.41% -7.22% -
ROE -5.94% -3.29% -1.34% -2.44% -1.16% -0.29% -0.19% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.44 20.53 20.80 18.21 14.63 11.43 9.69 9.20%
EPS -19.79 -10.39 -4.35 -8.14 -4.25 -1.07 -0.70 74.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.33 3.16 3.25 3.34 3.66 3.68 3.68 -1.65%
Adjusted Per Share Value based on latest NOSH - 528,890
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.95 16.17 16.38 13.70 10.47 8.22 6.95 10.91%
EPS -15.59 -8.18 -3.43 -6.12 -3.04 -0.77 -0.50 77.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6227 2.4888 2.5597 2.5124 2.6188 2.6473 2.6391 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.26 0.435 0.68 0.91 0.775 1.15 1.10 -
P/RPS 1.58 2.12 3.27 5.00 5.30 10.06 11.35 -27.98%
P/EPS -1.31 -4.19 -15.64 -11.18 -18.25 -107.00 -157.10 -54.93%
EY -76.11 -23.88 -6.40 -8.95 -5.48 -0.93 -0.64 121.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.14 0.21 0.27 0.21 0.31 0.30 -19.75%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 21/08/19 16/08/18 22/08/17 30/08/16 12/08/15 25/08/14 -
Price 0.235 0.54 0.70 0.855 0.84 1.03 1.45 -
P/RPS 1.43 2.63 3.37 4.70 5.74 9.01 14.96 -32.35%
P/EPS -1.19 -5.20 -16.10 -10.50 -19.78 -95.83 -207.08 -57.64%
EY -84.21 -19.24 -6.21 -9.52 -5.05 -1.04 -0.48 136.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.07 0.17 0.22 0.26 0.23 0.28 0.39 -24.87%

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