[LANDMRK] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 22.75%
YoY- 44.06%
Quarter Report
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 14,795 86,968 108,597 110,019 91,973 70,297 55,199 -19.68%
PBT 31,616 -60,993 -51,710 -18,446 -44,163 -21,735 -7,234 -
Tax 63,864 -44,326 -3,228 -4,556 3,044 1,335 2,042 77.40%
NP 95,480 -105,319 -54,938 -23,002 -41,119 -20,400 -5,192 -
-
NP to SH 95,480 -104,659 -54,938 -23,002 -41,119 -20,400 -5,192 -
-
Tax Rate -202.00% - - - - - - -
Total Cost -80,685 192,287 163,535 133,021 133,092 90,697 60,391 -
-
Net Worth 1,756,146 1,761,205 1,671,294 1,718,894 1,687,084 1,758,542 1,777,723 -0.20%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,756,146 1,761,205 1,671,294 1,718,894 1,687,084 1,758,542 1,777,723 -0.20%
NOSH 668,849 528,890 528,890 528,890 528,890 480,476 483,076 5.56%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 645.35% -121.10% -50.59% -20.91% -44.71% -29.02% -9.41% -
ROE 5.44% -5.94% -3.29% -1.34% -2.44% -1.16% -0.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.38 16.44 20.53 20.80 18.21 14.63 11.43 -22.99%
EPS 15.33 -19.79 -10.39 -4.35 -8.14 -4.25 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 3.33 3.16 3.25 3.34 3.66 3.68 -4.33%
Adjusted Per Share Value based on latest NOSH - 528,890
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.20 12.95 16.17 16.38 13.70 10.47 8.22 -19.70%
EPS 14.22 -15.59 -8.18 -3.43 -6.12 -3.04 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6152 2.6227 2.4888 2.5597 2.5124 2.6188 2.6473 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.475 0.26 0.435 0.68 0.91 0.775 1.15 -
P/RPS 19.99 1.58 2.12 3.27 5.00 5.30 10.06 12.11%
P/EPS 3.10 -1.31 -4.19 -15.64 -11.18 -18.25 -107.00 -
EY 32.28 -76.11 -23.88 -6.40 -8.95 -5.48 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.08 0.14 0.21 0.27 0.21 0.31 -9.51%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 19/08/20 21/08/19 16/08/18 22/08/17 30/08/16 12/08/15 -
Price 0.385 0.235 0.54 0.70 0.855 0.84 1.03 -
P/RPS 16.21 1.43 2.63 3.37 4.70 5.74 9.01 10.27%
P/EPS 2.51 -1.19 -5.20 -16.10 -10.50 -19.78 -95.83 -
EY 39.82 -84.21 -19.24 -6.21 -9.52 -5.05 -1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.07 0.17 0.22 0.26 0.23 0.28 -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