[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 77.76%
YoY- 42.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 99,292 400,686 326,285 215,039 99,845 446,083 376,694 -58.85%
PBT 272 3,888 2,755 1,214 688 3,203 1,665 -70.08%
Tax 237 347 -104 -90 -72 -677 -205 -
NP 509 4,235 2,651 1,124 616 2,526 1,460 -50.43%
-
NP to SH 509 4,133 2,651 1,095 616 2,526 1,351 -47.80%
-
Tax Rate -87.13% -8.92% 3.77% 7.41% 10.47% 21.14% 12.31% -
Total Cost 98,783 396,451 323,634 213,915 99,229 443,557 375,234 -58.89%
-
Net Worth 316,004 285,096 282,515 264,624 273,687 268,565 251,905 16.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 316,004 285,096 282,515 264,624 273,687 268,565 251,905 16.29%
NOSH 212,083 191,339 193,503 182,499 188,750 186,503 140,729 31.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.51% 1.06% 0.81% 0.52% 0.62% 0.57% 0.39% -
ROE 0.16% 1.45% 0.94% 0.41% 0.23% 0.94% 0.54% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.82 209.41 168.62 117.83 52.90 239.18 267.67 -68.69%
EPS 0.24 2.22 1.37 0.60 0.32 1.68 0.96 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.49 1.46 1.45 1.45 1.44 1.79 -11.50%
Adjusted Per Share Value based on latest NOSH - 184,444
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.19 24.99 20.35 13.41 6.23 27.82 23.49 -58.86%
EPS 0.03 0.26 0.17 0.07 0.04 0.16 0.08 -47.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.1778 0.1762 0.165 0.1707 0.1675 0.1571 16.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.50 0.73 0.60 0.45 0.44 0.52 -
P/RPS 0.73 0.24 0.43 0.51 0.85 0.18 0.19 145.10%
P/EPS 141.67 23.15 53.28 100.00 137.89 32.49 54.17 89.71%
EY 0.71 4.32 1.88 1.00 0.73 3.08 1.85 -47.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.50 0.41 0.31 0.31 0.29 -14.30%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 26/05/10 -
Price 0.43 0.38 0.60 0.53 0.47 0.45 0.44 -
P/RPS 0.92 0.18 0.36 0.45 0.89 0.19 0.16 220.61%
P/EPS 179.17 17.59 43.80 88.33 144.01 33.23 45.83 147.96%
EY 0.56 5.68 2.28 1.13 0.69 3.01 2.18 -59.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.41 0.37 0.32 0.31 0.25 10.39%

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