[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 140.92%
YoY- 63.73%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 134,528 494,939 330,751 179,270 85,192 304,327 170,561 -14.62%
PBT 8,287 23,437 15,598 9,727 4,038 17,494 12,634 -24.48%
Tax -539 -2,021 -1,277 -596 -248 -1,432 -2,211 -60.94%
NP 7,748 21,416 14,321 9,131 3,790 16,062 10,423 -17.92%
-
NP to SH 7,718 21,460 14,321 9,131 3,790 16,062 10,423 -18.13%
-
Tax Rate 6.50% 8.62% 8.19% 6.13% 6.14% 8.19% 17.50% -
Total Cost 126,780 473,523 316,430 170,139 81,402 288,265 160,138 -14.40%
-
Net Worth 196,458 189,092 175,847 178,096 81,532 140,296 60,985 117.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,101 2,110 - - - - -
Div Payout % - 9.79% 14.73% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 196,458 189,092 175,847 178,096 81,532 140,296 60,985 117.96%
NOSH 140,327 140,068 140,677 141,346 135,886 118,895 110,882 16.98%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.76% 4.33% 4.33% 5.09% 4.45% 5.28% 6.11% -
ROE 3.93% 11.35% 8.14% 5.13% 4.65% 11.45% 17.09% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 95.87 353.35 235.11 126.83 62.69 255.96 153.82 -27.01%
EPS 5.50 15.35 10.18 6.46 2.65 12.40 9.40 -30.02%
DPS 0.00 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.25 1.26 0.60 1.18 0.55 86.32%
Adjusted Per Share Value based on latest NOSH - 139,868
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.80 32.39 21.65 11.73 5.58 19.92 11.16 -14.63%
EPS 0.51 1.40 0.94 0.60 0.25 1.05 0.68 -17.43%
DPS 0.00 0.14 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.1286 0.1238 0.1151 0.1166 0.0534 0.0918 0.0399 118.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.58 0.54 0.50 0.45 0.47 0.49 0.81 -
P/RPS 0.61 0.15 0.21 0.35 0.75 0.19 0.53 9.81%
P/EPS 10.55 3.52 4.91 6.97 16.85 3.63 8.62 14.40%
EY 9.48 28.37 20.36 14.36 5.93 27.57 11.60 -12.57%
DY 0.00 2.78 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.40 0.36 0.78 0.42 1.47 -57.27%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 0.77 0.58 0.52 0.50 0.43 0.49 0.67 -
P/RPS 0.80 0.16 0.22 0.39 0.69 0.19 0.44 48.91%
P/EPS 14.00 3.79 5.11 7.74 15.42 3.63 7.13 56.74%
EY 7.14 26.42 19.58 12.92 6.49 27.57 14.03 -36.23%
DY 0.00 2.59 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.43 0.42 0.40 0.72 0.42 1.22 -41.17%

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