[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 42.91%
YoY- 109.87%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 46,214 203,770 132,198 90,866 43,857 162,136 132,351 -50.38%
PBT 887 61 2,107 985 756 -12,929 -13,713 -
Tax -1 1,781 -430 171 68 -331 -36 -90.80%
NP 886 1,842 1,677 1,156 824 -13,260 -13,749 -
-
NP to SH 977 2,389 1,757 1,199 839 -13,259 -13,710 -
-
Tax Rate 0.11% -2,919.67% 20.41% -17.36% -8.99% - - -
Total Cost 45,328 201,928 130,521 89,710 43,033 175,396 146,100 -54.13%
-
Net Worth 254,019 218,099 228,818 232,064 233,460 167,581 151,900 40.84%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 254,019 218,099 228,818 232,064 233,460 167,581 151,900 40.84%
NOSH 488,499 419,423 408,604 386,774 364,782 223,442 194,744 84.51%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1.92% 0.90% 1.27% 1.27% 1.88% -8.18% -10.39% -
ROE 0.38% 1.10% 0.77% 0.52% 0.36% -7.91% -9.03% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.46 48.58 32.35 23.49 12.02 72.56 67.96 -73.10%
EPS 0.20 0.57 0.43 0.31 0.23 -5.93 -7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.56 0.60 0.64 0.75 0.78 -23.66%
Adjusted Per Share Value based on latest NOSH - 399,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.88 12.71 8.24 5.67 2.73 10.11 8.25 -50.38%
EPS 0.06 0.15 0.11 0.07 0.05 -0.83 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.136 0.1427 0.1447 0.1456 0.1045 0.0947 40.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.125 0.16 0.175 0.17 0.23 0.22 0.20 -
P/RPS 1.32 0.33 0.54 0.72 1.91 0.30 0.29 174.39%
P/EPS 62.50 28.09 40.70 54.84 100.00 -3.71 -2.84 -
EY 1.60 3.56 2.46 1.82 1.00 -26.97 -35.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.31 0.28 0.36 0.29 0.26 -5.19%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 -
Price 0.16 0.12 0.16 0.185 0.20 0.25 0.17 -
P/RPS 1.69 0.25 0.49 0.79 1.66 0.34 0.25 257.10%
P/EPS 80.00 21.07 37.21 59.68 86.96 -4.21 -2.41 -
EY 1.25 4.75 2.69 1.68 1.15 -23.74 -41.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.29 0.31 0.31 0.33 0.22 25.66%

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