[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 60.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 84,273 55,757 26,931 98,948 66,982 44,724 23,158 136.77%
PBT 12,292 8,534 4,966 22,724 14,495 9,698 5,062 80.75%
Tax -1,852 -800 -500 -4,661 -3,218 -2,225 -1,131 38.96%
NP 10,440 7,734 4,466 18,063 11,277 7,473 3,931 91.89%
-
NP to SH 10,440 7,734 4,466 18,063 11,277 7,473 3,931 91.89%
-
Tax Rate 15.07% 9.37% 10.07% 20.51% 22.20% 22.94% 22.34% -
Total Cost 73,833 48,023 22,465 80,885 55,705 37,251 19,227 145.42%
-
Net Worth 86,716 87,538 84,216 76,502 67,185 66,313 48,326 47.71%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 3,400 - - - -
Div Payout % - - - 18.82% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 86,716 87,538 84,216 76,502 67,185 66,313 48,326 47.71%
NOSH 85,016 84,989 85,066 85,002 85,045 85,017 72,128 11.59%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 12.39% 13.87% 16.58% 18.26% 16.84% 16.71% 16.97% -
ROE 12.04% 8.83% 5.30% 23.61% 16.78% 11.27% 8.13% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 99.13 65.60 31.66 116.41 78.76 52.61 32.11 112.16%
EPS 12.28 9.10 5.25 21.25 13.26 8.79 5.45 71.95%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 0.99 0.90 0.79 0.78 0.67 32.37%
Adjusted Per Share Value based on latest NOSH - 85,050
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.52 3.65 1.76 6.48 4.38 2.93 1.52 136.44%
EPS 0.68 0.51 0.29 1.18 0.74 0.49 0.26 89.93%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0568 0.0573 0.0551 0.0501 0.044 0.0434 0.0316 47.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.86 0.95 0.94 1.02 1.31 0.00 0.00 -
P/RPS 0.87 1.45 2.97 0.88 1.66 0.00 0.00 -
P/EPS 7.00 10.44 17.90 4.80 9.88 0.00 0.00 -
EY 14.28 9.58 5.59 20.83 10.12 0.00 0.00 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.95 1.13 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 27/03/02 26/12/01 -
Price 0.97 0.92 0.98 1.04 1.16 1.29 0.00 -
P/RPS 0.98 1.40 3.10 0.89 1.47 2.45 0.00 -
P/EPS 7.90 10.11 18.67 4.89 8.75 14.68 0.00 -
EY 12.66 9.89 5.36 20.43 11.43 6.81 0.00 -
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.99 1.16 1.47 1.65 0.00 -

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