[LAGENDA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[LAGENDA] LAGENDA PROPERTIES BERHAD
Announcement Date
18-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 65.53%
YoY- 85.81%
Quarter Report
Latest QR
Upcoming QR
LAGENDA's Result
LAGENDA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 139,113 136,776 137,873 113,388 93,434 84,695 71,444 11.73%
PBT -15,708 -2,139 -4,025 -2,924 -20,428 -9,059 -25,094 -7.50%
Tax 226 -1 320 27 14 -33 0 -
NP -15,482 -2,140 -3,705 -2,897 -20,414 -9,092 -25,094 -7.72%
-
NP to SH -15,482 -2,140 -3,705 -2,897 -20,414 -9,092 -25,094 -7.72%
-
Tax Rate - - - - - - - -
Total Cost 154,595 138,916 141,578 116,285 113,848 93,787 96,538 8.15%
-
Net Worth 67,023 59,151 20,809 20,792 24,007 28,759 37,579 10.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 67,023 59,151 20,809 20,792 24,007 28,759 37,579 10.11%
NOSH 670,238 537,741 80,037 79,972 80,024 79,887 79,957 42.48%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -11.13% -1.56% -2.69% -2.55% -21.85% -10.73% -35.12% -
ROE -23.10% -3.62% -17.80% -13.93% -85.03% -31.61% -66.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 20.76 25.44 172.26 141.78 116.76 106.02 89.35 -21.57%
EPS -2.31 -0.40 -4.63 -3.62 -25.51 -11.38 -31.38 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.26 0.26 0.30 0.36 0.47 -22.71%
Adjusted Per Share Value based on latest NOSH - 79,972
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.60 16.32 16.45 13.53 11.15 10.11 8.53 11.72%
EPS -1.85 -0.26 -0.44 -0.35 -2.44 -1.08 -2.99 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0706 0.0248 0.0248 0.0286 0.0343 0.0448 10.13%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.07 0.08 0.19 0.30 0.15 0.28 0.31 -
P/RPS 0.34 0.31 0.11 0.21 0.13 0.26 0.35 -0.48%
P/EPS -3.03 -20.10 -4.10 -8.28 -0.59 -2.46 -0.99 20.47%
EY -33.00 -4.97 -24.36 -12.07 -170.06 -40.65 -101.24 -17.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.73 1.15 0.50 0.78 0.66 0.98%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 11/02/11 18/03/10 27/02/09 22/02/08 26/02/07 -
Price 0.065 0.10 0.20 0.23 0.22 0.22 0.33 -
P/RPS 0.31 0.39 0.12 0.16 0.19 0.21 0.37 -2.90%
P/EPS -2.81 -25.13 -4.32 -6.35 -0.86 -1.93 -1.05 17.81%
EY -35.54 -3.98 -23.15 -15.75 -115.95 -51.73 -95.10 -15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.91 0.77 0.88 0.73 0.61 0.70 -1.22%

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