[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 11.21%
YoY- -3785.5%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 176,468 191,624 181,904 188,420 191,637 219,476 216,464 -12.74%
PBT -18,284 -24,952 -24,116 -72,128 -63,934 -56,592 -28,096 -24.92%
Tax -48 388 364 14,854 -566 946 3,100 -
NP -18,332 -24,564 -23,752 -57,274 -64,501 -55,646 -24,996 -18.68%
-
NP to SH -18,280 -24,290 -23,468 -56,941 -64,130 -55,246 -24,640 -18.06%
-
Tax Rate - - - - - - - -
Total Cost 194,800 216,188 205,656 245,694 256,138 275,122 241,460 -13.34%
-
Net Worth 151,900 210,235 215,239 279,711 231,023 251,907 272,428 -32.28%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 151,900 210,235 215,239 279,711 231,023 251,907 272,428 -32.28%
NOSH 194,744 173,748 173,579 173,733 173,701 173,729 173,521 8.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -10.39% -12.82% -13.06% -30.40% -33.66% -25.35% -11.55% -
ROE -12.03% -11.55% -10.90% -20.36% -27.76% -21.93% -9.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 90.62 110.29 104.80 108.45 110.33 126.33 124.75 -19.20%
EPS -9.39 -13.98 -13.52 -32.78 -36.92 -31.80 -14.20 -24.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.21 1.24 1.61 1.33 1.45 1.57 -37.29%
Adjusted Per Share Value based on latest NOSH - 173,511
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.00 11.95 11.34 11.75 11.95 13.69 13.50 -12.77%
EPS -1.14 -1.51 -1.46 -3.55 -4.00 -3.45 -1.54 -18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0947 0.1311 0.1342 0.1744 0.1441 0.1571 0.1699 -32.29%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.23 0.23 0.215 0.28 0.29 0.31 -
P/RPS 0.22 0.21 0.22 0.20 0.25 0.23 0.25 -8.17%
P/EPS -2.13 -1.65 -1.70 -0.66 -0.76 -0.91 -2.18 -1.53%
EY -46.93 -60.78 -58.78 -152.44 -131.86 -109.66 -45.81 1.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.19 0.19 0.13 0.21 0.20 0.20 19.13%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 04/01/13 -
Price 0.17 0.20 0.24 0.215 0.27 0.29 0.305 -
P/RPS 0.19 0.18 0.23 0.20 0.24 0.23 0.24 -14.43%
P/EPS -1.81 -1.43 -1.78 -0.66 -0.73 -0.91 -2.15 -10.85%
EY -55.22 -69.90 -56.33 -152.44 -136.74 -109.66 -46.56 12.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.17 0.19 0.13 0.20 0.20 0.19 10.27%

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