[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 45.38%
YoY- -28.92%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 170,561 89,210 39,068 175,129 117,051 84,163 36,631 178.57%
PBT 12,634 6,767 2,413 8,137 6,846 5,395 2,566 189.13%
Tax -2,211 -1,190 -386 -74 -1,300 -1,025 -565 148.12%
NP 10,423 5,577 2,027 8,063 5,546 4,370 2,001 200.18%
-
NP to SH 10,423 5,577 2,027 8,063 5,546 4,370 2,001 200.18%
-
Tax Rate 17.50% 17.59% 16.00% 0.91% 18.99% 19.00% 22.02% -
Total Cost 160,138 83,633 37,041 167,066 111,505 79,793 34,630 177.30%
-
Net Worth 60,985 65,728 97,943 96,086 93,567 94,371 91,960 -23.93%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 1,700 - - - -
Div Payout % - - - 21.09% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 60,985 65,728 97,943 96,086 93,567 94,371 91,960 -23.93%
NOSH 110,882 99,589 85,168 85,032 85,061 85,019 85,148 19.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.11% 6.25% 5.19% 4.60% 4.74% 5.19% 5.46% -
ROE 17.09% 8.48% 2.07% 8.39% 5.93% 4.63% 2.18% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 153.82 89.58 45.87 205.96 137.61 98.99 43.02 133.64%
EPS 9.40 5.60 2.38 9.49 6.52 5.14 2.35 151.77%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.55 0.66 1.15 1.13 1.10 1.11 1.08 -36.20%
Adjusted Per Share Value based on latest NOSH - 84,964
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 11.16 5.84 2.56 11.46 7.66 5.51 2.40 178.33%
EPS 0.68 0.36 0.13 0.53 0.36 0.29 0.13 201.02%
DPS 0.00 0.00 0.00 0.11 0.00 0.00 0.00 -
NAPS 0.0399 0.043 0.0641 0.0629 0.0612 0.0618 0.0602 -23.96%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.81 1.11 0.80 0.81 1.04 1.03 0.99 -
P/RPS 0.53 1.24 1.74 0.39 0.76 1.04 2.30 -62.37%
P/EPS 8.62 19.82 33.61 8.54 15.95 20.04 42.13 -65.24%
EY 11.60 5.05 2.98 11.71 6.27 4.99 2.37 187.99%
DY 0.00 0.00 0.00 2.47 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 0.70 0.72 0.95 0.93 0.92 36.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 -
Price 0.67 0.89 0.99 0.78 0.88 1.10 1.15 -
P/RPS 0.44 0.99 2.16 0.38 0.64 1.11 2.67 -69.90%
P/EPS 7.13 15.89 41.60 8.23 13.50 21.40 48.94 -72.28%
EY 14.03 6.29 2.40 12.16 7.41 4.67 2.04 261.22%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 1.22 1.35 0.86 0.69 0.80 0.99 1.06 9.81%

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