[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 8.66%
YoY- -37.2%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 117,051 84,163 36,631 125,733 84,273 55,757 26,931 166.08%
PBT 6,846 5,395 2,566 14,323 12,292 8,534 4,966 23.84%
Tax -1,300 -1,025 -565 -2,979 -1,852 -800 -500 88.97%
NP 5,546 4,370 2,001 11,344 10,440 7,734 4,466 15.51%
-
NP to SH 5,546 4,370 2,001 11,344 10,440 7,734 4,466 15.51%
-
Tax Rate 18.99% 19.00% 22.02% 20.80% 15.07% 9.37% 10.07% -
Total Cost 111,505 79,793 34,630 114,389 73,833 48,023 22,465 190.69%
-
Net Worth 93,567 94,371 91,960 89,249 86,716 87,538 84,216 7.26%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 93,567 94,371 91,960 89,249 86,716 87,538 84,216 7.26%
NOSH 85,061 85,019 85,148 85,000 85,016 84,989 85,066 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.74% 5.19% 5.46% 9.02% 12.39% 13.87% 16.58% -
ROE 5.93% 4.63% 2.18% 12.71% 12.04% 8.83% 5.30% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 137.61 98.99 43.02 147.92 99.13 65.60 31.66 166.09%
EPS 6.52 5.14 2.35 13.35 12.28 9.10 5.25 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.11 1.08 1.05 1.02 1.03 0.99 7.26%
Adjusted Per Share Value based on latest NOSH - 84,807
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.30 5.25 2.28 7.84 5.26 3.48 1.68 166.04%
EPS 0.35 0.27 0.12 0.71 0.65 0.48 0.28 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0588 0.0573 0.0557 0.0541 0.0546 0.0525 7.22%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.04 1.03 0.99 1.01 0.86 0.95 0.94 -
P/RPS 0.76 1.04 2.30 0.68 0.87 1.45 2.97 -59.66%
P/EPS 15.95 20.04 42.13 7.57 7.00 10.44 17.90 -7.39%
EY 6.27 4.99 2.37 13.21 14.28 9.58 5.59 7.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.92 0.96 0.84 0.92 0.95 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.88 1.10 1.15 1.05 0.97 0.92 0.98 -
P/RPS 0.64 1.11 2.67 0.71 0.98 1.40 3.10 -65.03%
P/EPS 13.50 21.40 48.94 7.87 7.90 10.11 18.67 -19.42%
EY 7.41 4.67 2.04 12.71 12.66 9.89 5.36 24.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.99 1.06 1.00 0.95 0.89 0.99 -13.23%

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