[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 44.79%
YoY- -32.69%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 54,116 275,746 231,871 151,641 99,292 400,686 326,285 -69.71%
PBT -7,024 -5,670 -1,059 954 272 3,888 2,755 -
Tax 775 7,219 2,020 -139 237 347 -104 -
NP -6,249 1,549 961 815 509 4,235 2,651 -
-
NP to SH -6,160 1,545 864 737 509 4,133 2,651 -
-
Tax Rate - - - 14.57% -87.13% -8.92% 3.77% -
Total Cost 60,365 274,197 230,910 150,826 98,783 396,451 323,634 -67.25%
-
Net Worth 272,428 298,372 279,860 274,532 316,004 285,096 282,515 -2.38%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 272,428 298,372 279,860 274,532 316,004 285,096 282,515 -2.38%
NOSH 173,521 185,324 187,826 184,249 212,083 191,339 193,503 -6.99%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -11.55% 0.56% 0.41% 0.54% 0.51% 1.06% 0.81% -
ROE -2.26% 0.52% 0.31% 0.27% 0.16% 1.45% 0.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.19 148.79 123.45 82.30 46.82 209.41 168.62 -67.43%
EPS -3.55 0.89 0.46 0.40 0.24 2.22 1.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.61 1.49 1.49 1.49 1.49 1.46 4.94%
Adjusted Per Share Value based on latest NOSH - 180,625
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.54 18.05 15.17 9.92 6.50 26.22 21.35 -69.71%
EPS -0.40 0.10 0.06 0.05 0.03 0.27 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.1953 0.1832 0.1797 0.2068 0.1866 0.1849 -2.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.31 0.35 0.40 0.40 0.34 0.50 0.73 -
P/RPS 0.99 0.24 0.32 0.49 0.73 0.24 0.43 74.09%
P/EPS -8.73 41.98 86.96 100.00 141.67 23.15 53.28 -
EY -11.45 2.38 1.15 1.00 0.71 4.32 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.27 0.27 0.23 0.34 0.50 -45.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 04/01/13 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 24/05/11 -
Price 0.305 0.31 0.37 0.43 0.43 0.38 0.60 -
P/RPS 0.98 0.21 0.30 0.52 0.92 0.18 0.36 94.60%
P/EPS -8.59 37.18 80.43 107.50 179.17 17.59 43.80 -
EY -11.64 2.69 1.24 0.93 0.56 5.68 2.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.25 0.29 0.29 0.26 0.41 -40.03%

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