[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -31.27%
YoY- 12.01%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 117,544 166,938 156,101 184,658 184,856 203,770 176,264 -23.61%
PBT 1,716 1,640 1,450 2,530 3,548 61 2,809 -27.93%
Tax -4,136 -721 21 -20 -4 1,781 -573 272.15%
NP -2,420 919 1,472 2,510 3,544 1,842 2,236 -
-
NP to SH 1,308 831 1,472 2,686 3,908 2,389 2,342 -32.10%
-
Tax Rate 241.03% 43.96% -1.45% 0.79% 0.11% -2,919.67% 20.40% -
Total Cost 119,964 166,019 154,629 182,148 181,312 201,928 174,028 -21.91%
-
Net Worth 274,679 246,463 236,785 233,781 254,019 218,099 228,818 12.91%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 274,679 246,463 236,785 233,781 254,019 218,099 228,818 12.91%
NOSH 653,999 586,818 526,190 497,407 488,499 419,423 408,604 36.71%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.06% 0.55% 0.94% 1.36% 1.92% 0.90% 1.27% -
ROE 0.48% 0.34% 0.62% 1.15% 1.54% 1.10% 1.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.97 28.45 29.67 37.12 37.84 48.58 43.14 -44.13%
EPS 0.20 0.22 0.27 0.54 0.80 0.57 0.57 -50.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.45 0.47 0.52 0.52 0.56 -17.40%
Adjusted Per Share Value based on latest NOSH - 522,857
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.33 10.41 9.73 11.52 11.53 12.71 10.99 -23.60%
EPS 0.08 0.05 0.09 0.17 0.24 0.15 0.15 -34.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.1537 0.1477 0.1458 0.1584 0.136 0.1427 12.91%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.09 0.10 0.11 0.16 0.125 0.16 0.175 -
P/RPS 0.50 0.35 0.37 0.43 0.33 0.33 0.41 14.10%
P/EPS 45.00 70.62 39.32 29.63 15.63 28.09 30.52 29.45%
EY 2.22 1.42 2.54 3.38 6.40 3.56 3.28 -22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.34 0.24 0.31 0.31 -22.81%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 -
Price 0.11 0.085 0.105 0.115 0.16 0.12 0.16 -
P/RPS 0.61 0.30 0.35 0.31 0.42 0.25 0.37 39.43%
P/EPS 55.00 60.02 37.53 21.30 20.00 21.07 27.91 56.98%
EY 1.82 1.67 2.66 4.70 5.00 4.75 3.58 -36.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.23 0.24 0.31 0.23 0.29 -7.00%

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