[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -91.59%
YoY- -40.64%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 457,279 338,313 223,709 133,142 564,882 356,499 243,601 52.23%
PBT 7,145 6,231 5,515 3,003 27,960 10,364 2,920 81.68%
Tax -559 -573 -697 -458 1,423 2,256 3,176 -
NP 6,586 5,658 4,818 2,545 29,383 12,620 6,096 5.29%
-
NP to SH 6,613 5,503 4,517 2,445 29,080 12,588 6,913 -2.91%
-
Tax Rate 7.82% 9.20% 12.64% 15.25% -5.09% -21.77% -108.77% -
Total Cost 450,693 332,655 218,891 130,597 535,499 343,879 237,505 53.33%
-
Net Worth 245,363 244,118 242,375 241,737 238,988 222,710 221,659 7.01%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 4,156 -
Div Payout % - - - - - - 60.12% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 245,363 244,118 242,375 241,737 238,988 222,710 221,659 7.01%
NOSH 137,844 137,919 137,713 138,135 138,143 138,329 138,537 -0.33%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.44% 1.67% 2.15% 1.91% 5.20% 3.54% 2.50% -
ROE 2.70% 2.25% 1.86% 1.01% 12.17% 5.65% 3.12% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 331.73 245.30 162.45 96.39 408.91 257.72 175.84 52.73%
EPS 5.15 3.99 3.28 1.77 21.09 9.10 4.99 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.78 1.77 1.76 1.75 1.73 1.61 1.60 7.37%
Adjusted Per Share Value based on latest NOSH - 138,135
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.52 21.10 13.95 8.30 35.23 22.23 15.19 52.25%
EPS 0.41 0.34 0.28 0.15 1.81 0.78 0.43 -3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.153 0.1522 0.1511 0.1507 0.149 0.1389 0.1382 7.02%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.66 0.45 0.48 0.54 0.65 0.65 0.83 -
P/RPS 0.20 0.18 0.30 0.56 0.16 0.25 0.47 -43.45%
P/EPS 13.76 11.28 14.63 30.51 3.09 7.14 16.63 -11.87%
EY 7.27 8.87 6.83 3.28 32.39 14.00 6.01 13.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.61 -
P/NAPS 0.37 0.25 0.27 0.31 0.38 0.40 0.52 -20.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 03/06/08 29/02/08 -
Price 0.60 0.58 0.44 0.49 0.57 0.76 0.68 -
P/RPS 0.18 0.24 0.27 0.51 0.14 0.29 0.39 -40.30%
P/EPS 12.51 14.54 13.41 27.68 2.71 8.35 13.63 -5.56%
EY 8.00 6.88 7.45 3.61 36.93 11.97 7.34 5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
P/NAPS 0.34 0.33 0.25 0.28 0.33 0.47 0.43 -14.50%

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