[MAXLAND] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
03-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 103.15%
YoY- -1.78%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 90,567 133,142 230,884 112,898 105,610 137,991 54,483 40.11%
PBT 2,511 3,003 18,092 7,445 154 2,766 359 263.58%
Tax -238 -458 -2,022 -919 1,957 1,219 5,286 -
NP 2,273 2,545 16,070 6,526 2,111 3,985 5,645 -45.32%
-
NP to SH 2,072 2,445 15,911 5,676 2,794 4,119 5,645 -48.57%
-
Tax Rate 9.48% 15.25% 11.18% 12.34% -1,270.78% -44.07% -1,472.42% -
Total Cost 88,294 130,597 214,814 106,372 103,499 134,006 48,838 48.13%
-
Net Worth 243,114 241,737 238,527 221,804 221,306 219,865 142,880 42.29%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 4,149 - - -
Div Payout % - - - - 148.51% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 243,114 241,737 238,527 221,804 221,306 219,865 142,880 42.29%
NOSH 138,133 138,135 137,876 137,766 138,316 139,155 142,880 -2.21%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.51% 1.91% 6.96% 5.78% 2.00% 2.89% 10.36% -
ROE 0.85% 1.01% 6.67% 2.56% 1.26% 1.87% 3.95% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 65.56 96.39 167.46 81.95 76.35 99.16 38.13 43.28%
EPS 1.50 1.77 11.54 4.12 2.02 2.96 4.00 -47.84%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.76 1.75 1.73 1.61 1.60 1.58 1.00 45.52%
Adjusted Per Share Value based on latest NOSH - 137,766
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.65 8.30 14.40 7.04 6.59 8.60 3.40 40.08%
EPS 0.13 0.15 0.99 0.35 0.17 0.26 0.35 -48.17%
DPS 0.00 0.00 0.00 0.00 0.26 0.00 0.00 -
NAPS 0.1516 0.1507 0.1487 0.1383 0.138 0.1371 0.0891 42.29%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.48 0.54 0.65 0.65 0.83 1.00 0.89 -
P/RPS 0.73 0.56 0.39 0.79 1.09 1.01 2.33 -53.70%
P/EPS 32.00 30.51 5.63 15.78 41.09 33.78 22.53 26.22%
EY 3.13 3.28 17.75 6.34 2.43 2.96 4.44 -20.70%
DY 0.00 0.00 0.00 0.00 3.61 0.00 0.00 -
P/NAPS 0.27 0.31 0.38 0.40 0.52 0.63 0.89 -54.68%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 -
Price 0.44 0.49 0.57 0.76 0.68 0.83 1.03 -
P/RPS 0.67 0.51 0.34 0.93 0.89 0.84 2.70 -60.34%
P/EPS 29.33 27.68 4.94 18.45 33.66 28.04 26.07 8.13%
EY 3.41 3.61 20.25 5.42 2.97 3.57 3.84 -7.57%
DY 0.00 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 0.25 0.28 0.33 0.47 0.43 0.53 1.03 -60.92%

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