[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 86.97%
YoY- -61.8%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 326,285 215,039 99,845 446,083 376,694 220,807 103,031 115.80%
PBT 2,755 1,214 688 3,203 1,665 1,017 636 165.96%
Tax -104 -90 -72 -677 -205 -141 -92 8.52%
NP 2,651 1,124 616 2,526 1,460 876 544 187.71%
-
NP to SH 2,651 1,095 616 2,526 1,351 767 446 228.48%
-
Tax Rate 3.77% 7.41% 10.47% 21.14% 12.31% 13.86% 14.47% -
Total Cost 323,634 213,915 99,229 443,557 375,234 219,931 102,487 115.39%
-
Net Worth 282,515 264,624 273,687 268,565 251,905 243,796 243,906 10.30%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - 13 -
Div Payout % - - - - - - 3.12% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 282,515 264,624 273,687 268,565 251,905 243,796 243,906 10.30%
NOSH 193,503 182,499 188,750 186,503 140,729 136,964 139,375 24.47%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.81% 0.52% 0.62% 0.57% 0.39% 0.40% 0.53% -
ROE 0.94% 0.41% 0.23% 0.94% 0.54% 0.31% 0.18% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 168.62 117.83 52.90 239.18 267.67 161.22 73.92 73.37%
EPS 1.37 0.60 0.32 1.68 0.96 0.56 0.32 163.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 1.46 1.45 1.45 1.44 1.79 1.78 1.75 -11.38%
Adjusted Per Share Value based on latest NOSH - 187,714
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.35 13.41 6.23 27.82 23.49 13.77 6.42 115.93%
EPS 0.17 0.07 0.04 0.16 0.08 0.05 0.03 218.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1762 0.165 0.1707 0.1675 0.1571 0.152 0.1521 10.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.73 0.60 0.45 0.44 0.52 0.47 0.54 -
P/RPS 0.43 0.51 0.85 0.18 0.19 0.29 0.73 -29.75%
P/EPS 53.28 100.00 137.89 32.49 54.17 83.93 168.75 -53.66%
EY 1.88 1.00 0.73 3.08 1.85 1.19 0.59 116.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.50 0.41 0.31 0.31 0.29 0.26 0.31 37.57%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.60 0.53 0.47 0.45 0.44 0.50 0.52 -
P/RPS 0.36 0.45 0.89 0.19 0.16 0.31 0.70 -35.83%
P/EPS 43.80 88.33 144.01 33.23 45.83 89.29 162.50 -58.30%
EY 2.28 1.13 0.69 3.01 2.18 1.12 0.62 138.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.41 0.37 0.32 0.31 0.25 0.28 0.30 23.17%

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