[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 71.97%
YoY- -83.02%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 99,845 446,083 376,694 220,807 103,031 457,279 338,313 -55.63%
PBT 688 3,203 1,665 1,017 636 7,145 6,231 -76.95%
Tax -72 -677 -205 -141 -92 -559 -573 -74.88%
NP 616 2,526 1,460 876 544 6,586 5,658 -77.16%
-
NP to SH 616 2,526 1,351 767 446 6,613 5,503 -76.74%
-
Tax Rate 10.47% 21.14% 12.31% 13.86% 14.47% 7.82% 9.20% -
Total Cost 99,229 443,557 375,234 219,931 102,487 450,693 332,655 -55.32%
-
Net Worth 273,687 268,565 251,905 243,796 243,906 245,363 244,118 7.91%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 13 - - -
Div Payout % - - - - 3.12% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,687 268,565 251,905 243,796 243,906 245,363 244,118 7.91%
NOSH 188,750 186,503 140,729 136,964 139,375 137,844 137,919 23.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.62% 0.57% 0.39% 0.40% 0.53% 1.44% 1.67% -
ROE 0.23% 0.94% 0.54% 0.31% 0.18% 2.70% 2.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 52.90 239.18 267.67 161.22 73.92 331.73 245.30 -64.00%
EPS 0.32 1.68 0.96 0.56 0.32 5.15 3.99 -81.37%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.45 1.44 1.79 1.78 1.75 1.78 1.77 -12.43%
Adjusted Per Share Value based on latest NOSH - 139,565
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.53 29.19 24.65 14.45 6.74 29.93 22.14 -55.65%
EPS 0.04 0.17 0.09 0.05 0.03 0.43 0.36 -76.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1791 0.1758 0.1649 0.1596 0.1596 0.1606 0.1598 7.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.44 0.52 0.47 0.54 0.66 0.45 -
P/RPS 0.85 0.18 0.19 0.29 0.73 0.20 0.18 181.20%
P/EPS 137.89 32.49 54.17 83.93 168.75 13.76 11.28 429.85%
EY 0.73 3.08 1.85 1.19 0.59 7.27 8.87 -81.05%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.31 0.31 0.29 0.26 0.31 0.37 0.25 15.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 -
Price 0.47 0.45 0.44 0.50 0.52 0.60 0.58 -
P/RPS 0.89 0.19 0.16 0.31 0.70 0.18 0.24 139.39%
P/EPS 144.01 33.23 45.83 89.29 162.50 12.51 14.54 360.55%
EY 0.69 3.01 2.18 1.12 0.62 8.00 6.88 -78.38%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.28 0.30 0.34 0.33 -2.02%

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