[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -11.12%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 397,168 400,686 435,046 430,078 399,380 446,083 502,258 -14.47%
PBT 1,088 3,888 3,673 2,428 2,752 3,203 2,220 -37.81%
Tax 948 347 -138 -180 -288 -677 -273 -
NP 2,036 4,235 3,534 2,248 2,464 2,526 1,946 3.05%
-
NP to SH 2,036 4,133 3,534 2,190 2,464 2,526 1,801 8.51%
-
Tax Rate -87.13% -8.92% 3.76% 7.41% 10.47% 21.14% 12.30% -
Total Cost 395,132 396,451 431,512 427,830 396,916 443,557 500,312 -14.54%
-
Net Worth 316,004 285,096 282,515 264,624 273,687 268,565 251,905 16.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 316,004 285,096 282,515 264,624 273,687 268,565 251,905 16.29%
NOSH 212,083 191,339 193,503 182,499 188,750 186,503 140,729 31.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.51% 1.06% 0.81% 0.52% 0.62% 0.57% 0.39% -
ROE 0.64% 1.45% 1.25% 0.83% 0.90% 0.94% 0.72% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 187.27 209.41 224.83 235.66 211.59 239.18 356.90 -34.91%
EPS 0.96 2.22 1.83 1.20 1.28 1.68 1.28 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.49 1.46 1.45 1.45 1.44 1.79 -11.50%
Adjusted Per Share Value based on latest NOSH - 184,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.77 24.99 27.13 26.82 24.90 27.82 31.32 -14.46%
EPS 0.13 0.26 0.22 0.14 0.15 0.16 0.11 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.1778 0.1762 0.165 0.1707 0.1675 0.1571 16.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.50 0.73 0.60 0.45 0.44 0.52 -
P/RPS 0.18 0.24 0.32 0.25 0.21 0.18 0.15 12.91%
P/EPS 35.42 23.15 39.96 50.00 34.47 32.49 40.63 -8.73%
EY 2.82 4.32 2.50 2.00 2.90 3.08 2.46 9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.50 0.41 0.31 0.31 0.29 -14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.43 0.38 0.60 0.53 0.47 0.45 0.44 -
P/RPS 0.23 0.18 0.27 0.22 0.22 0.19 0.12 54.23%
P/EPS 44.79 17.59 32.85 44.17 36.00 33.23 34.38 19.26%
EY 2.23 5.68 3.04 2.26 2.78 3.01 2.91 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.41 0.37 0.32 0.31 0.25 10.39%

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