[MAXLAND] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -17.22%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,532 36,631 40,133 28,516 28,826 26,931 31,966 30.18%
PBT 2,829 2,566 2,095 3,758 3,569 4,966 8,231 -50.83%
Tax -460 -565 -1,213 -1,052 -300 -500 -1,444 -53.25%
NP 2,369 2,001 882 2,706 3,269 4,466 6,787 -50.33%
-
NP to SH 2,369 2,001 882 2,706 3,269 4,466 6,787 -50.33%
-
Tax Rate 16.26% 22.02% 57.90% 27.99% 8.41% 10.07% 17.54% -
Total Cost 45,163 34,630 39,251 25,810 25,557 22,465 25,179 47.46%
-
Net Worth 94,250 91,960 89,048 86,796 87,684 84,216 76,545 14.83%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 3,402 -
Div Payout % - - - - - - 50.13% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 94,250 91,960 89,048 86,796 87,684 84,216 76,545 14.83%
NOSH 84,910 85,148 84,807 85,094 85,130 85,066 85,050 -0.10%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.98% 5.46% 2.20% 9.49% 11.34% 16.58% 21.23% -
ROE 2.51% 2.18% 0.99% 3.12% 3.73% 5.30% 8.87% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.98 43.02 47.32 33.51 33.86 31.66 37.58 30.33%
EPS 2.79 2.35 1.04 3.18 3.84 5.25 7.98 -50.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.11 1.08 1.05 1.02 1.03 0.99 0.90 14.96%
Adjusted Per Share Value based on latest NOSH - 85,094
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.96 2.28 2.50 1.78 1.80 1.68 1.99 30.21%
EPS 0.15 0.12 0.06 0.17 0.20 0.28 0.42 -49.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.0588 0.0573 0.0555 0.0541 0.0547 0.0525 0.0477 14.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 0.99 1.01 0.86 0.95 0.94 1.02 -
P/RPS 1.84 2.30 2.13 2.57 2.81 2.97 2.71 -22.69%
P/EPS 36.92 42.13 97.12 27.04 24.74 17.90 12.78 102.44%
EY 2.71 2.37 1.03 3.70 4.04 5.59 7.82 -50.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.93 0.92 0.96 0.84 0.92 0.95 1.13 -12.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.10 1.15 1.05 0.97 0.92 0.98 1.04 -
P/RPS 1.97 2.67 2.22 2.89 2.72 3.10 2.77 -20.27%
P/EPS 39.43 48.94 100.96 30.50 23.96 18.67 13.03 108.79%
EY 2.54 2.04 0.99 3.28 4.17 5.36 7.67 -52.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.99 1.06 1.00 0.95 0.89 0.99 1.16 -9.99%

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