[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -76.4%
YoY- 86.98%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 494,939 330,751 179,270 85,192 304,327 170,561 89,210 214.38%
PBT 23,437 15,598 9,727 4,038 17,494 12,634 6,767 129.43%
Tax -2,021 -1,277 -596 -248 -1,432 -2,211 -1,190 42.48%
NP 21,416 14,321 9,131 3,790 16,062 10,423 5,577 145.82%
-
NP to SH 21,460 14,321 9,131 3,790 16,062 10,423 5,577 146.16%
-
Tax Rate 8.62% 8.19% 6.13% 6.14% 8.19% 17.50% 17.59% -
Total Cost 473,523 316,430 170,139 81,402 288,265 160,138 83,633 218.67%
-
Net Worth 189,092 175,847 178,096 81,532 140,296 60,985 65,728 102.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,101 2,110 - - - - - -
Div Payout % 9.79% 14.73% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 189,092 175,847 178,096 81,532 140,296 60,985 65,728 102.66%
NOSH 140,068 140,677 141,346 135,886 118,895 110,882 99,589 25.60%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.33% 4.33% 5.09% 4.45% 5.28% 6.11% 6.25% -
ROE 11.35% 8.14% 5.13% 4.65% 11.45% 17.09% 8.48% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 353.35 235.11 126.83 62.69 255.96 153.82 89.58 150.27%
EPS 15.35 10.18 6.46 2.65 12.40 9.40 5.60 96.22%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.25 1.26 0.60 1.18 0.55 0.66 61.34%
Adjusted Per Share Value based on latest NOSH - 143,018
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.86 20.63 11.18 5.31 18.98 10.64 5.56 214.46%
EPS 1.34 0.89 0.57 0.24 1.00 0.65 0.35 145.33%
DPS 0.13 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1179 0.1097 0.1111 0.0508 0.0875 0.038 0.041 102.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.50 0.45 0.47 0.49 0.81 1.11 -
P/RPS 0.15 0.21 0.35 0.75 0.19 0.53 1.24 -75.63%
P/EPS 3.52 4.91 6.97 16.85 3.63 8.62 19.82 -68.50%
EY 28.37 20.36 14.36 5.93 27.57 11.60 5.05 217.01%
DY 2.78 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.36 0.78 0.42 1.47 1.68 -61.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.58 0.52 0.50 0.43 0.49 0.67 0.89 -
P/RPS 0.16 0.22 0.39 0.69 0.19 0.44 0.99 -70.42%
P/EPS 3.79 5.11 7.74 15.42 3.63 7.13 15.89 -61.64%
EY 26.42 19.58 12.92 6.49 27.57 14.03 6.29 161.01%
DY 2.59 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.40 0.72 0.42 1.22 1.35 -53.45%

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