[MAXLAND] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -26.8%
YoY- -7.58%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 36,631 40,133 28,516 28,826 26,931 31,966 22,258 39.35%
PBT 2,566 2,095 3,758 3,569 4,966 8,231 4,772 -33.84%
Tax -565 -1,213 -1,052 -300 -500 -1,444 -993 -31.31%
NP 2,001 882 2,706 3,269 4,466 6,787 3,779 -34.52%
-
NP to SH 2,001 882 2,706 3,269 4,466 6,787 3,779 -34.52%
-
Tax Rate 22.02% 57.90% 27.99% 8.41% 10.07% 17.54% 20.81% -
Total Cost 34,630 39,251 25,810 25,557 22,465 25,179 18,479 51.94%
-
Net Worth 91,960 89,048 86,796 87,684 84,216 76,545 67,238 23.18%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 3,402 - -
Div Payout % - - - - - 50.13% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,960 89,048 86,796 87,684 84,216 76,545 67,238 23.18%
NOSH 85,148 84,807 85,094 85,130 85,066 85,050 85,112 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.46% 2.20% 9.49% 11.34% 16.58% 21.23% 16.98% -
ROE 2.18% 0.99% 3.12% 3.73% 5.30% 8.87% 5.62% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.02 47.32 33.51 33.86 31.66 37.58 26.15 39.31%
EPS 2.35 1.04 3.18 3.84 5.25 7.98 4.44 -34.54%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.08 1.05 1.02 1.03 0.99 0.90 0.79 23.15%
Adjusted Per Share Value based on latest NOSH - 85,130
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.28 2.50 1.78 1.80 1.68 1.99 1.39 39.04%
EPS 0.12 0.06 0.17 0.20 0.28 0.42 0.24 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.0573 0.0555 0.0541 0.0547 0.0525 0.0477 0.0419 23.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 1.01 0.86 0.95 0.94 1.02 1.31 -
P/RPS 2.30 2.13 2.57 2.81 2.97 2.71 5.01 -40.46%
P/EPS 42.13 97.12 27.04 24.74 17.90 12.78 29.50 26.79%
EY 2.37 1.03 3.70 4.04 5.59 7.82 3.39 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.92 0.96 0.84 0.92 0.95 1.13 1.66 -32.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 -
Price 1.15 1.05 0.97 0.92 0.98 1.04 1.16 -
P/RPS 2.67 2.22 2.89 2.72 3.10 2.77 4.44 -28.73%
P/EPS 48.94 100.96 30.50 23.96 18.67 13.03 26.13 51.88%
EY 2.04 0.99 3.28 4.17 5.36 7.67 3.83 -34.26%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.06 1.00 0.95 0.89 0.99 1.16 1.47 -19.57%

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