[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -84.34%
YoY- -46.63%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 564,882 356,499 243,601 137,991 549,124 494,641 362,367 34.47%
PBT 27,960 10,364 2,920 2,766 18,729 18,370 16,452 42.45%
Tax 1,423 2,256 3,176 1,219 7,824 2,538 -1,373 -
NP 29,383 12,620 6,096 3,985 26,553 20,908 15,079 56.07%
-
NP to SH 29,080 12,588 6,913 4,119 26,302 20,858 15,029 55.34%
-
Tax Rate -5.09% -21.77% -108.77% -44.07% -41.77% -13.82% 8.35% -
Total Cost 535,499 343,879 237,505 134,006 522,571 473,733 347,288 33.50%
-
Net Worth 238,988 222,710 221,659 219,865 220,325 210,296 203,473 11.33%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,156 - - - 4,209 -
Div Payout % - - 60.12% - - - 28.01% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 238,988 222,710 221,659 219,865 220,325 210,296 203,473 11.33%
NOSH 138,143 138,329 138,537 139,155 143,068 143,058 140,326 -1.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.20% 3.54% 2.50% 2.89% 4.84% 4.23% 4.16% -
ROE 12.17% 5.65% 3.12% 1.87% 11.94% 9.92% 7.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 408.91 257.72 175.84 99.16 383.82 345.76 258.23 35.89%
EPS 21.09 9.10 4.99 2.96 18.40 14.58 10.71 57.17%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.73 1.61 1.60 1.58 1.54 1.47 1.45 12.50%
Adjusted Per Share Value based on latest NOSH - 139,155
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.23 22.23 15.19 8.60 34.24 30.85 22.60 34.47%
EPS 1.81 0.78 0.43 0.26 1.64 1.30 0.94 54.83%
DPS 0.00 0.00 0.26 0.00 0.00 0.00 0.26 -
NAPS 0.149 0.1389 0.1382 0.1371 0.1374 0.1311 0.1269 11.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.65 0.65 0.83 1.00 0.89 0.96 0.74 -
P/RPS 0.16 0.25 0.47 1.01 0.23 0.28 0.29 -32.75%
P/EPS 3.09 7.14 16.63 33.78 4.84 6.58 6.91 -41.55%
EY 32.39 14.00 6.01 2.96 20.66 15.19 14.47 71.20%
DY 0.00 0.00 3.61 0.00 0.00 0.00 4.05 -
P/NAPS 0.38 0.40 0.52 0.63 0.58 0.65 0.51 -17.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 01/03/07 -
Price 0.57 0.76 0.68 0.83 1.03 0.82 0.86 -
P/RPS 0.14 0.29 0.39 0.84 0.27 0.24 0.33 -43.56%
P/EPS 2.71 8.35 13.63 28.04 5.60 5.62 8.03 -51.55%
EY 36.93 11.97 7.34 3.57 17.85 17.78 12.45 106.58%
DY 0.00 0.00 4.41 0.00 0.00 0.00 3.49 -
P/NAPS 0.33 0.47 0.43 0.53 0.67 0.56 0.59 -32.13%

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