[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -45.2%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 134,814 117,544 166,938 156,101 184,658 184,856 203,770 -23.97%
PBT 3,094 1,716 1,640 1,450 2,530 3,548 61 1254.02%
Tax -342 -4,136 -721 21 -20 -4 1,781 -
NP 2,752 -2,420 919 1,472 2,510 3,544 1,842 30.53%
-
NP to SH 2,638 1,308 831 1,472 2,686 3,908 2,389 6.80%
-
Tax Rate 11.05% 241.03% 43.96% -1.45% 0.79% 0.11% -2,919.67% -
Total Cost 132,062 119,964 166,019 154,629 182,148 181,312 201,928 -24.55%
-
Net Worth 276,989 274,679 246,463 236,785 233,781 254,019 218,099 17.19%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 276,989 274,679 246,463 236,785 233,781 254,019 218,099 17.19%
NOSH 659,499 653,999 586,818 526,190 497,407 488,499 419,423 35.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.04% -2.06% 0.55% 0.94% 1.36% 1.92% 0.90% -
ROE 0.95% 0.48% 0.34% 0.62% 1.15% 1.54% 1.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.44 17.97 28.45 29.67 37.12 37.84 48.58 -43.70%
EPS 0.40 0.20 0.22 0.27 0.54 0.80 0.57 -20.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.42 0.45 0.47 0.52 0.52 -13.21%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.41 7.33 10.41 9.73 11.52 11.53 12.71 -23.97%
EPS 0.16 0.08 0.05 0.09 0.17 0.24 0.15 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1727 0.1713 0.1537 0.1477 0.1458 0.1584 0.136 17.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.11 0.09 0.10 0.11 0.16 0.125 0.16 -
P/RPS 0.54 0.50 0.35 0.37 0.43 0.33 0.33 38.65%
P/EPS 27.50 45.00 70.62 39.32 29.63 15.63 28.09 -1.39%
EY 3.64 2.22 1.42 2.54 3.38 6.40 3.56 1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.21 0.24 0.24 0.34 0.24 0.31 -11.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 -
Price 0.105 0.11 0.085 0.105 0.115 0.16 0.12 -
P/RPS 0.51 0.61 0.30 0.35 0.31 0.42 0.25 60.50%
P/EPS 26.25 55.00 60.02 37.53 21.30 20.00 21.07 15.70%
EY 3.81 1.82 1.67 2.66 4.70 5.00 4.75 -13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.20 0.23 0.24 0.31 0.23 5.68%

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