[MAXLAND] QoQ Quarter Result on 30-Sep-2011 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -62.24%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 85,663 80,230 81,219 99,292 102,633 111,247 104,194 -12.24%
PBT -2,526 -228 482 272 1,953 1,541 526 -
Tax 3,203 344 -176 237 -605 -14 -18 -
NP 677 116 306 509 1,348 1,527 508 21.12%
-
NP to SH 766 77 289 509 1,348 1,527 498 33.28%
-
Tax Rate - - 36.51% -87.13% 30.98% 0.91% 3.42% -
Total Cost 84,986 80,114 80,913 98,783 101,285 109,720 103,686 -12.42%
-
Net Worth 187,999 286,825 269,131 316,004 278,961 268,604 267,444 -20.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 187,999 286,825 269,131 316,004 278,961 268,604 267,444 -20.95%
NOSH 187,999 192,500 180,625 212,083 187,222 183,975 184,444 1.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.79% 0.14% 0.38% 0.51% 1.31% 1.37% 0.49% -
ROE 0.41% 0.03% 0.11% 0.16% 0.48% 0.57% 0.19% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 45.57 41.68 44.97 46.82 54.82 60.47 56.49 -13.35%
EPS 0.42 0.04 0.16 0.24 0.72 0.83 0.27 34.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.49 1.49 1.49 1.49 1.46 1.45 -21.95%
Adjusted Per Share Value based on latest NOSH - 212,083
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 5.61 5.25 5.32 6.50 6.72 7.28 6.82 -12.21%
EPS 0.05 0.01 0.02 0.03 0.09 0.10 0.03 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.123 0.1877 0.1761 0.2068 0.1826 0.1758 0.175 -20.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.35 0.40 0.40 0.34 0.50 0.73 0.60 -
P/RPS 0.77 0.96 0.89 0.73 0.91 1.21 1.06 -19.20%
P/EPS 85.90 1,000.00 250.00 141.67 69.44 87.95 222.22 -46.96%
EY 1.16 0.10 0.40 0.71 1.44 1.14 0.45 88.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.27 0.27 0.23 0.34 0.50 0.41 -10.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 24/05/11 28/02/11 -
Price 0.31 0.37 0.43 0.43 0.38 0.60 0.53 -
P/RPS 0.68 0.89 0.96 0.92 0.69 0.99 0.94 -19.43%
P/EPS 76.08 925.00 268.75 179.17 52.78 72.29 196.30 -46.87%
EY 1.31 0.11 0.37 0.56 1.89 1.38 0.51 87.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.29 0.29 0.26 0.41 0.37 -11.13%

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