[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -50.74%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 275,746 309,161 303,282 397,168 400,686 435,046 430,078 -25.66%
PBT -5,670 -1,412 1,908 1,088 3,888 3,673 2,428 -
Tax 7,219 2,693 -278 948 347 -138 -180 -
NP 1,549 1,281 1,630 2,036 4,235 3,534 2,248 -22.00%
-
NP to SH 1,545 1,152 1,474 2,036 4,133 3,534 2,190 -20.76%
-
Tax Rate - - 14.57% -87.13% -8.92% 3.76% 7.41% -
Total Cost 274,197 307,880 301,652 395,132 396,451 431,512 427,830 -25.68%
-
Net Worth 298,372 279,860 274,532 316,004 285,096 282,515 264,624 8.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 298,372 279,860 274,532 316,004 285,096 282,515 264,624 8.33%
NOSH 185,324 187,826 184,249 212,083 191,339 193,503 182,499 1.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.56% 0.41% 0.54% 0.51% 1.06% 0.81% 0.52% -
ROE 0.52% 0.41% 0.54% 0.64% 1.45% 1.25% 0.83% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 148.79 164.60 164.60 187.27 209.41 224.83 235.66 -26.42%
EPS 0.89 0.61 0.80 0.96 2.22 1.83 1.20 -18.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.49 1.49 1.49 1.49 1.46 1.45 7.23%
Adjusted Per Share Value based on latest NOSH - 212,083
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.20 19.28 18.91 24.77 24.99 27.13 26.82 -25.65%
EPS 0.10 0.07 0.09 0.13 0.26 0.22 0.14 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1861 0.1745 0.1712 0.1971 0.1778 0.1762 0.165 8.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.40 0.40 0.34 0.50 0.73 0.60 -
P/RPS 0.24 0.24 0.24 0.18 0.24 0.32 0.25 -2.68%
P/EPS 41.98 65.22 50.00 35.42 23.15 39.96 50.00 -11.01%
EY 2.38 1.53 2.00 2.82 4.32 2.50 2.00 12.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.27 0.23 0.34 0.50 0.41 -33.99%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 24/05/11 28/02/11 -
Price 0.31 0.37 0.43 0.43 0.38 0.60 0.53 -
P/RPS 0.21 0.22 0.26 0.23 0.18 0.27 0.22 -3.05%
P/EPS 37.18 60.33 53.75 44.79 17.59 32.85 44.17 -10.85%
EY 2.69 1.66 1.86 2.23 5.68 3.04 2.26 12.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.25 0.29 0.29 0.26 0.41 0.37 -35.89%

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