[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -75.28%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 125,733 84,273 55,757 26,931 98,948 66,982 44,724 99.56%
PBT 14,323 12,292 8,534 4,966 22,724 14,495 9,698 29.78%
Tax -2,979 -1,852 -800 -500 -4,661 -3,218 -2,225 21.54%
NP 11,344 10,440 7,734 4,466 18,063 11,277 7,473 32.18%
-
NP to SH 11,344 10,440 7,734 4,466 18,063 11,277 7,473 32.18%
-
Tax Rate 20.80% 15.07% 9.37% 10.07% 20.51% 22.20% 22.94% -
Total Cost 114,389 73,833 48,023 22,465 80,885 55,705 37,251 111.70%
-
Net Worth 89,249 86,716 87,538 84,216 76,502 67,185 66,313 21.96%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - 3,400 - - -
Div Payout % - - - - 18.82% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 89,249 86,716 87,538 84,216 76,502 67,185 66,313 21.96%
NOSH 85,000 85,016 84,989 85,066 85,002 85,045 85,017 -0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 9.02% 12.39% 13.87% 16.58% 18.26% 16.84% 16.71% -
ROE 12.71% 12.04% 8.83% 5.30% 23.61% 16.78% 11.27% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 147.92 99.13 65.60 31.66 116.41 78.76 52.61 99.58%
EPS 13.35 12.28 9.10 5.25 21.25 13.26 8.79 32.22%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.05 1.02 1.03 0.99 0.90 0.79 0.78 21.98%
Adjusted Per Share Value based on latest NOSH - 85,066
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.84 5.26 3.48 1.68 6.17 4.18 2.79 99.50%
EPS 0.71 0.65 0.48 0.28 1.13 0.70 0.47 31.75%
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.0557 0.0541 0.0546 0.0525 0.0477 0.0419 0.0414 21.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.01 0.86 0.95 0.94 1.02 1.31 0.00 -
P/RPS 0.68 0.87 1.45 2.97 0.88 1.66 0.00 -
P/EPS 7.57 7.00 10.44 17.90 4.80 9.88 0.00 -
EY 13.21 14.28 9.58 5.59 20.83 10.12 0.00 -
DY 0.00 0.00 0.00 0.00 3.92 0.00 0.00 -
P/NAPS 0.96 0.84 0.92 0.95 1.13 1.66 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 27/03/02 -
Price 1.05 0.97 0.92 0.98 1.04 1.16 1.29 -
P/RPS 0.71 0.98 1.40 3.10 0.89 1.47 2.45 -56.30%
P/EPS 7.87 7.90 10.11 18.67 4.89 8.75 14.68 -34.08%
EY 12.71 12.66 9.89 5.36 20.43 11.43 6.81 51.76%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.00 0.95 0.89 0.99 1.16 1.47 1.65 -28.44%

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