[MAXLAND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 21.83%
YoY- -56.28%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 220,807 103,031 457,279 338,313 223,709 133,142 564,882 -46.44%
PBT 1,017 636 7,145 6,231 5,515 3,003 27,960 -88.95%
Tax -141 -92 -559 -573 -697 -458 1,423 -
NP 876 544 6,586 5,658 4,818 2,545 29,383 -90.32%
-
NP to SH 767 446 6,613 5,503 4,517 2,445 29,080 -91.08%
-
Tax Rate 13.86% 14.47% 7.82% 9.20% 12.64% 15.25% -5.09% -
Total Cost 219,931 102,487 450,693 332,655 218,891 130,597 535,499 -44.65%
-
Net Worth 243,796 243,906 245,363 244,118 242,375 241,737 238,988 1.33%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 13 - - - - - -
Div Payout % - 3.12% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 243,796 243,906 245,363 244,118 242,375 241,737 238,988 1.33%
NOSH 136,964 139,375 137,844 137,919 137,713 138,135 138,143 -0.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.40% 0.53% 1.44% 1.67% 2.15% 1.91% 5.20% -
ROE 0.31% 0.18% 2.70% 2.25% 1.86% 1.01% 12.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 161.22 73.92 331.73 245.30 162.45 96.39 408.91 -46.14%
EPS 0.56 0.32 5.15 3.99 3.28 1.77 21.09 -91.04%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.78 1.77 1.76 1.75 1.73 1.91%
Adjusted Per Share Value based on latest NOSH - 136,944
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.77 6.42 28.52 21.10 13.95 8.30 35.23 -46.45%
EPS 0.05 0.03 0.41 0.34 0.28 0.15 1.81 -90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1521 0.153 0.1522 0.1511 0.1507 0.149 1.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.54 0.66 0.45 0.48 0.54 0.65 -
P/RPS 0.29 0.73 0.20 0.18 0.30 0.56 0.16 48.49%
P/EPS 83.93 168.75 13.76 11.28 14.63 30.51 3.09 798.17%
EY 1.19 0.59 7.27 8.87 6.83 3.28 32.39 -88.88%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.37 0.25 0.27 0.31 0.38 -22.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.50 0.52 0.60 0.58 0.44 0.49 0.57 -
P/RPS 0.31 0.70 0.18 0.24 0.27 0.51 0.14 69.63%
P/EPS 89.29 162.50 12.51 14.54 13.41 27.68 2.71 921.23%
EY 1.12 0.62 8.00 6.88 7.45 3.61 36.93 -90.21%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.33 0.25 0.28 0.33 -10.34%

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