[MAXLAND] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -15.26%
YoY- -25.84%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,031 147,041 114,604 90,567 133,142 230,884 112,898 -5.90%
PBT 636 452 716 2,511 3,003 18,092 7,445 -80.57%
Tax -92 436 124 -238 -458 -2,022 -919 -78.40%
NP 544 888 840 2,273 2,545 16,070 6,526 -80.88%
-
NP to SH 446 581 986 2,072 2,445 15,911 5,676 -81.62%
-
Tax Rate 14.47% -96.46% -17.32% 9.48% 15.25% 11.18% 12.34% -
Total Cost 102,487 146,153 113,764 88,294 130,597 214,814 106,372 -2.44%
-
Net Worth 243,906 246,233 242,391 243,114 241,737 238,527 221,804 6.53%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13 - - - - - - -
Div Payout % 3.12% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 243,906 246,233 242,391 243,114 241,737 238,527 221,804 6.53%
NOSH 139,375 138,333 136,944 138,133 138,135 137,876 137,766 0.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.53% 0.60% 0.73% 2.51% 1.91% 6.96% 5.78% -
ROE 0.18% 0.24% 0.41% 0.85% 1.01% 6.67% 2.56% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.92 106.29 83.69 65.56 96.39 167.46 81.95 -6.63%
EPS 0.32 0.42 0.72 1.50 1.77 11.54 4.12 -81.76%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.78 1.77 1.76 1.75 1.73 1.61 5.71%
Adjusted Per Share Value based on latest NOSH - 138,133
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.42 9.17 7.15 5.65 8.30 14.40 7.04 -5.95%
EPS 0.03 0.04 0.06 0.13 0.15 0.99 0.35 -80.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1535 0.1512 0.1516 0.1507 0.1487 0.1383 6.54%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.66 0.45 0.48 0.54 0.65 0.65 -
P/RPS 0.73 0.62 0.54 0.73 0.56 0.39 0.79 -5.12%
P/EPS 168.75 157.14 62.50 32.00 30.51 5.63 15.78 384.69%
EY 0.59 0.64 1.60 3.13 3.28 17.75 6.34 -79.43%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.25 0.27 0.31 0.38 0.40 -15.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 03/06/08 -
Price 0.52 0.60 0.58 0.44 0.49 0.57 0.76 -
P/RPS 0.70 0.56 0.69 0.67 0.51 0.34 0.93 -17.24%
P/EPS 162.50 142.86 80.56 29.33 27.68 4.94 18.45 325.92%
EY 0.62 0.70 1.24 3.41 3.61 20.25 5.42 -76.40%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.33 0.25 0.28 0.33 0.47 -25.84%

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