[MAXLAND] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -4.9%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 137,991 54,483 132,274 227,838 134,528 171,497 151,481 -6.02%
PBT 2,766 359 4,867 8,194 8,287 6,129 5,871 -39.42%
Tax 1,219 5,286 912 -834 -539 -163 -681 -
NP 3,985 5,645 5,779 7,360 7,748 5,966 5,190 -16.13%
-
NP to SH 4,119 5,645 5,779 7,340 7,718 6,045 5,190 -14.26%
-
Tax Rate -44.07% -1,472.42% -18.74% 10.18% 6.50% 2.66% 11.60% -
Total Cost 134,006 48,838 126,495 220,478 126,780 165,531 146,291 -5.67%
-
Net Worth 219,865 142,880 212,378 203,499 196,458 184,938 173,927 16.89%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 4,210 - - 2,087 -
Div Payout % - - - 57.36% - - 40.21% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 219,865 142,880 212,378 203,499 196,458 184,938 173,927 16.89%
NOSH 139,155 142,880 144,475 140,344 140,327 138,013 139,142 0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.89% 10.36% 4.37% 3.23% 5.76% 3.48% 3.43% -
ROE 1.87% 3.95% 2.72% 3.61% 3.93% 3.27% 2.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 99.16 38.13 91.55 162.34 95.87 124.26 108.87 -6.03%
EPS 2.96 4.00 4.00 5.23 5.50 4.38 3.73 -14.27%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 1.50 -
NAPS 1.58 1.00 1.47 1.45 1.40 1.34 1.25 16.88%
Adjusted Per Share Value based on latest NOSH - 140,344
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.60 3.40 8.25 14.21 8.39 10.69 9.45 -6.08%
EPS 0.26 0.35 0.36 0.46 0.48 0.38 0.32 -12.91%
DPS 0.00 0.00 0.00 0.26 0.00 0.00 0.13 -
NAPS 0.1371 0.0891 0.1324 0.1269 0.1225 0.1153 0.1085 16.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.00 0.89 0.96 0.74 0.58 0.54 0.50 -
P/RPS 1.01 2.33 1.05 0.46 0.61 0.43 0.46 68.85%
P/EPS 33.78 22.53 24.00 14.15 10.55 12.33 13.40 85.12%
EY 2.96 4.44 4.17 7.07 9.48 8.11 7.46 -45.97%
DY 0.00 0.00 0.00 4.05 0.00 0.00 3.00 -
P/NAPS 0.63 0.89 0.65 0.51 0.41 0.40 0.40 35.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 28/05/07 01/03/07 29/11/06 30/08/06 27/07/06 -
Price 0.83 1.03 0.82 0.86 0.77 0.58 0.52 -
P/RPS 0.84 2.70 0.90 0.53 0.80 0.47 0.48 45.17%
P/EPS 28.04 26.07 20.50 16.44 14.00 13.24 13.94 59.27%
EY 3.57 3.84 4.88 6.08 7.14 7.55 7.17 -37.15%
DY 0.00 0.00 0.00 3.49 0.00 0.00 2.88 -
P/NAPS 0.53 1.03 0.56 0.59 0.55 0.43 0.42 16.75%

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