[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -28.55%
YoY- 109.87%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 184,856 203,770 176,264 181,732 175,428 162,136 176,468 3.14%
PBT 3,548 61 2,809 1,970 3,024 -12,929 -18,284 -
Tax -4 1,781 -573 342 272 -331 -48 -80.89%
NP 3,544 1,842 2,236 2,312 3,296 -13,260 -18,332 -
-
NP to SH 3,908 2,389 2,342 2,398 3,356 -13,259 -18,280 -
-
Tax Rate 0.11% -2,919.67% 20.40% -17.36% -8.99% - - -
Total Cost 181,312 201,928 174,028 179,420 172,132 175,396 194,800 -4.66%
-
Net Worth 254,019 218,099 228,818 232,064 233,460 167,581 151,900 40.84%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 254,019 218,099 228,818 232,064 233,460 167,581 151,900 40.84%
NOSH 488,499 419,423 408,604 386,774 364,782 223,442 194,744 84.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.92% 0.90% 1.27% 1.27% 1.88% -8.18% -10.39% -
ROE 1.54% 1.10% 1.02% 1.03% 1.44% -7.91% -12.03% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 37.84 48.58 43.14 46.99 48.09 72.56 90.62 -44.10%
EPS 0.80 0.57 0.57 0.62 0.92 -5.93 -9.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.56 0.60 0.64 0.75 0.78 -23.66%
Adjusted Per Share Value based on latest NOSH - 399,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.53 12.71 10.99 11.33 10.94 10.11 11.00 3.18%
EPS 0.24 0.15 0.15 0.15 0.21 -0.83 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.136 0.1427 0.1447 0.1456 0.1045 0.0947 40.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.125 0.16 0.175 0.17 0.23 0.22 0.20 -
P/RPS 0.33 0.33 0.41 0.36 0.48 0.30 0.22 31.00%
P/EPS 15.63 28.09 30.52 27.42 25.00 -3.71 -2.13 -
EY 6.40 3.56 3.28 3.65 4.00 -26.97 -46.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.31 0.28 0.36 0.29 0.26 -5.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 -
Price 0.16 0.12 0.16 0.185 0.20 0.25 0.17 -
P/RPS 0.42 0.25 0.37 0.39 0.42 0.34 0.19 69.61%
P/EPS 20.00 21.07 27.91 29.84 21.74 -4.21 -1.81 -
EY 5.00 4.75 3.58 3.35 4.60 -23.74 -55.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.29 0.31 0.31 0.33 0.22 25.66%

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