[MAXLAND] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 4.59%
YoY- -26693.51%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 50,336 45,476 42,824 33,982 55,621 54,116 85,663 -29.77%
PBT -6,447 -6,029 -12,254 -19,657 -21,271 -7,024 -2,526 86.44%
Tax 103 91 4,679 -898 -303 775 3,203 -89.82%
NP -6,344 -5,938 -7,575 -20,555 -21,574 -6,249 677 -
-
NP to SH -6,278 -5,867 -7,461 -20,477 -21,463 -6,160 766 -
-
Tax Rate - - - - - - - -
Total Cost 56,680 51,414 50,399 54,537 77,195 60,365 84,986 -23.60%
-
Net Worth 210,426 215,239 222,094 230,995 251,790 272,428 187,999 7.78%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 210,426 215,239 222,094 230,995 251,790 272,428 187,999 7.78%
NOSH 173,905 173,579 173,511 173,681 173,648 173,521 187,999 -5.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.60% -13.06% -17.69% -60.49% -38.79% -11.55% 0.79% -
ROE -2.98% -2.73% -3.36% -8.86% -8.52% -2.26% 0.41% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.94 26.20 24.68 19.57 32.03 31.19 45.57 -26.05%
EPS -3.61 -3.38 -4.30 -11.79 -12.36 -3.55 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.24 1.28 1.33 1.45 1.57 1.00 13.51%
Adjusted Per Share Value based on latest NOSH - 173,681
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.14 2.84 2.67 2.12 3.47 3.37 5.34 -29.74%
EPS -0.39 -0.37 -0.47 -1.28 -1.34 -0.38 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.1342 0.1385 0.144 0.157 0.1699 0.1172 7.79%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.23 0.23 0.215 0.28 0.29 0.31 0.35 -
P/RPS 0.79 0.88 0.87 1.43 0.91 0.99 0.77 1.71%
P/EPS -6.37 -6.80 -5.00 -2.37 -2.35 -8.73 85.90 -
EY -15.70 -14.70 -20.00 -42.11 -42.62 -11.45 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.17 0.21 0.20 0.20 0.35 -33.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 30/08/13 30/05/13 28/02/13 04/01/13 12/09/12 -
Price 0.20 0.24 0.215 0.27 0.29 0.305 0.31 -
P/RPS 0.69 0.92 0.87 1.38 0.91 0.98 0.68 0.97%
P/EPS -5.54 -7.10 -5.00 -2.29 -2.35 -8.59 76.08 -
EY -18.05 -14.08 -20.00 -43.67 -42.62 -11.64 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.17 0.20 0.20 0.19 0.31 -32.92%

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