[MAXLAND] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -52.41%
YoY- -82.63%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 117,776 103,031 147,041 114,604 90,567 133,142 230,884 -36.07%
PBT 381 636 452 716 2,511 3,003 18,092 -92.32%
Tax -49 -92 436 124 -238 -458 -2,022 -91.56%
NP 332 544 888 840 2,273 2,545 16,070 -92.41%
-
NP to SH 321 446 581 986 2,072 2,445 15,911 -92.53%
-
Tax Rate 12.86% 14.47% -96.46% -17.32% 9.48% 15.25% 11.18% -
Total Cost 117,444 102,487 146,153 113,764 88,294 130,597 214,814 -33.06%
-
Net Worth 248,426 243,906 246,233 242,391 243,114 241,737 238,527 2.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 13 - - - - - -
Div Payout % - 3.12% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 248,426 243,906 246,233 242,391 243,114 241,737 238,527 2.74%
NOSH 139,565 139,375 138,333 136,944 138,133 138,135 137,876 0.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.28% 0.53% 0.60% 0.73% 2.51% 1.91% 6.96% -
ROE 0.13% 0.18% 0.24% 0.41% 0.85% 1.01% 6.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 84.39 73.92 106.29 83.69 65.56 96.39 167.46 -36.59%
EPS 0.23 0.32 0.42 0.72 1.50 1.77 11.54 -92.59%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.75 1.78 1.77 1.76 1.75 1.73 1.91%
Adjusted Per Share Value based on latest NOSH - 136,944
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.34 6.42 9.17 7.15 5.65 8.30 14.40 -36.11%
EPS 0.02 0.03 0.04 0.06 0.13 0.15 0.99 -92.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1521 0.1535 0.1512 0.1516 0.1507 0.1487 2.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.54 0.66 0.45 0.48 0.54 0.65 -
P/RPS 0.56 0.73 0.62 0.54 0.73 0.56 0.39 27.19%
P/EPS 204.35 168.75 157.14 62.50 32.00 30.51 5.63 989.10%
EY 0.49 0.59 0.64 1.60 3.13 3.28 17.75 -90.80%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.37 0.25 0.27 0.31 0.38 -22.29%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.50 0.52 0.60 0.58 0.44 0.49 0.57 -
P/RPS 0.59 0.70 0.56 0.69 0.67 0.51 0.34 44.26%
P/EPS 217.39 162.50 142.86 80.56 29.33 27.68 4.94 1137.88%
EY 0.46 0.62 0.70 1.24 3.41 3.61 20.25 -91.92%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.33 0.25 0.28 0.33 -10.34%

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