[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 106.33%
YoY- 114.3%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 203,770 132,198 90,866 43,857 162,136 132,351 95,812 65.60%
PBT 61 2,107 985 756 -12,929 -13,713 -12,476 -
Tax 1,781 -430 171 68 -331 -36 194 340.22%
NP 1,842 1,677 1,156 824 -13,260 -13,749 -12,282 -
-
NP to SH 2,389 1,757 1,199 839 -13,259 -13,710 -12,145 -
-
Tax Rate -2,919.67% 20.41% -17.36% -8.99% - - - -
Total Cost 201,928 130,521 89,710 43,033 175,396 146,100 108,094 51.85%
-
Net Worth 218,099 228,818 232,064 233,460 167,581 151,900 210,235 2.48%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 218,099 228,818 232,064 233,460 167,581 151,900 210,235 2.48%
NOSH 419,423 408,604 386,774 364,782 223,442 194,744 173,748 80.24%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.90% 1.27% 1.27% 1.88% -8.18% -10.39% -12.82% -
ROE 1.10% 0.77% 0.52% 0.36% -7.91% -9.03% -5.78% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 48.58 32.35 23.49 12.02 72.56 67.96 55.14 -8.11%
EPS 0.57 0.43 0.31 0.23 -5.93 -7.04 -6.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.56 0.60 0.64 0.75 0.78 1.21 -43.13%
Adjusted Per Share Value based on latest NOSH - 364,782
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.71 8.24 5.67 2.73 10.11 8.25 5.97 65.72%
EPS 0.15 0.11 0.07 0.05 -0.83 -0.85 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.136 0.1427 0.1447 0.1456 0.1045 0.0947 0.1311 2.48%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.16 0.175 0.17 0.23 0.22 0.20 0.23 -
P/RPS 0.33 0.54 0.72 1.91 0.30 0.29 0.42 -14.88%
P/EPS 28.09 40.70 54.84 100.00 -3.71 -2.84 -3.29 -
EY 3.56 2.46 1.82 1.00 -26.97 -35.20 -30.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.28 0.36 0.29 0.26 0.19 38.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 -
Price 0.12 0.16 0.185 0.20 0.25 0.17 0.20 -
P/RPS 0.25 0.49 0.79 1.66 0.34 0.25 0.36 -21.63%
P/EPS 21.07 37.21 59.68 86.96 -4.21 -2.41 -2.86 -
EY 4.75 2.69 1.68 1.15 -23.74 -41.41 -34.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.31 0.31 0.33 0.22 0.17 22.39%

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