[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
04-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -498.71%
YoY- -1310.22%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 188,420 143,728 109,738 54,116 275,746 231,871 151,641 15.59%
PBT -72,128 -47,951 -28,296 -7,024 -5,670 -1,059 954 -
Tax 14,854 -425 473 775 7,219 2,020 -139 -
NP -57,274 -48,376 -27,823 -6,249 1,549 961 815 -
-
NP to SH -56,941 -48,098 -27,623 -6,160 1,545 864 737 -
-
Tax Rate - - - - - - 14.57% -
Total Cost 245,694 192,104 137,561 60,365 274,197 230,910 150,826 38.48%
-
Net Worth 279,711 231,023 251,907 272,428 298,372 279,860 274,532 1.25%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 279,711 231,023 251,907 272,428 298,372 279,860 274,532 1.25%
NOSH 173,733 173,701 173,729 173,521 185,324 187,826 184,249 -3.84%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -30.40% -33.66% -25.35% -11.55% 0.56% 0.41% 0.54% -
ROE -20.36% -20.82% -10.97% -2.26% 0.52% 0.31% 0.27% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.45 82.74 63.17 31.19 148.79 123.45 82.30 20.21%
EPS -32.78 -27.69 -15.90 -3.55 0.89 0.46 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.33 1.45 1.57 1.61 1.49 1.49 5.30%
Adjusted Per Share Value based on latest NOSH - 173,521
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.75 8.96 6.84 3.37 17.20 14.46 9.46 15.56%
EPS -3.55 -3.00 -1.72 -0.38 0.10 0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1744 0.1441 0.1571 0.1699 0.1861 0.1745 0.1712 1.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.215 0.28 0.29 0.31 0.35 0.40 0.40 -
P/RPS 0.20 0.34 0.46 0.99 0.24 0.32 0.49 -45.00%
P/EPS -0.66 -1.01 -1.82 -8.73 41.98 86.96 100.00 -
EY -152.44 -98.89 -54.83 -11.45 2.38 1.15 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.21 0.20 0.20 0.22 0.27 0.27 -38.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 -
Price 0.215 0.27 0.29 0.305 0.31 0.37 0.43 -
P/RPS 0.20 0.33 0.46 0.98 0.21 0.30 0.52 -47.14%
P/EPS -0.66 -0.98 -1.82 -8.59 37.18 80.43 107.50 -
EY -152.44 -102.56 -54.83 -11.64 2.69 1.24 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.20 0.20 0.19 0.19 0.25 0.29 -41.45%

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