[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 20.17%
YoY- -77.26%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 376,694 220,807 103,031 457,279 338,313 223,709 133,142 100.16%
PBT 1,665 1,017 636 7,145 6,231 5,515 3,003 -32.53%
Tax -205 -141 -92 -559 -573 -697 -458 -41.51%
NP 1,460 876 544 6,586 5,658 4,818 2,545 -30.98%
-
NP to SH 1,351 767 446 6,613 5,503 4,517 2,445 -32.68%
-
Tax Rate 12.31% 13.86% 14.47% 7.82% 9.20% 12.64% 15.25% -
Total Cost 375,234 219,931 102,487 450,693 332,655 218,891 130,597 102.23%
-
Net Worth 251,905 243,796 243,906 245,363 244,118 242,375 241,737 2.78%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 13 - - - - -
Div Payout % - - 3.12% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 251,905 243,796 243,906 245,363 244,118 242,375 241,737 2.78%
NOSH 140,729 136,964 139,375 137,844 137,919 137,713 138,135 1.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.39% 0.40% 0.53% 1.44% 1.67% 2.15% 1.91% -
ROE 0.54% 0.31% 0.18% 2.70% 2.25% 1.86% 1.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 267.67 161.22 73.92 331.73 245.30 162.45 96.39 97.68%
EPS 0.96 0.56 0.32 5.15 3.99 3.28 1.77 -33.51%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.78 1.75 1.78 1.77 1.76 1.75 1.51%
Adjusted Per Share Value based on latest NOSH - 138,333
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.65 14.45 6.74 29.93 22.14 14.64 8.71 100.20%
EPS 0.09 0.05 0.03 0.43 0.36 0.30 0.16 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1596 0.1596 0.1606 0.1598 0.1586 0.1582 2.80%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.52 0.47 0.54 0.66 0.45 0.48 0.54 -
P/RPS 0.19 0.29 0.73 0.20 0.18 0.30 0.56 -51.38%
P/EPS 54.17 83.93 168.75 13.76 11.28 14.63 30.51 46.67%
EY 1.85 1.19 0.59 7.27 8.87 6.83 3.28 -31.75%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.31 0.37 0.25 0.27 0.31 -4.35%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 -
Price 0.44 0.50 0.52 0.60 0.58 0.44 0.49 -
P/RPS 0.16 0.31 0.70 0.18 0.24 0.27 0.51 -53.86%
P/EPS 45.83 89.29 162.50 12.51 14.54 13.41 27.68 39.99%
EY 2.18 1.12 0.62 8.00 6.88 7.45 3.61 -28.57%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.34 0.33 0.25 0.28 -7.28%

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