[MAXLAND] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 23.82%
YoY- -29.71%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 228,638 180,176 177,566 175,129 157,184 152,812 134,106 42.66%
PBT 13,652 9,234 7,709 7,862 8,941 11,248 11,988 9.04%
Tax -815 -68 276 97 -2,513 -3,290 -3,130 -59.19%
NP 12,837 9,166 7,985 7,959 6,428 7,958 8,858 28.03%
-
NP to SH 12,837 9,166 7,985 7,959 6,428 7,958 8,858 28.03%
-
Tax Rate 5.97% 0.74% -3.58% -1.23% 28.11% 29.25% 26.11% -
Total Cost 215,801 171,010 169,581 167,170 150,756 144,854 125,248 43.67%
-
Net Worth 78,638 75,337 97,943 96,010 93,739 94,250 91,960 -9.89%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 78,638 75,337 97,943 96,010 93,739 94,250 91,960 -9.89%
NOSH 142,979 114,147 85,168 84,964 85,217 84,910 85,148 41.23%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.61% 5.09% 4.50% 4.54% 4.09% 5.21% 6.61% -
ROE 16.32% 12.17% 8.15% 8.29% 6.86% 8.44% 9.63% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 159.91 157.84 208.49 206.12 184.45 179.97 157.50 1.01%
EPS 8.98 8.03 9.38 9.37 7.54 9.37 10.40 -9.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.66 1.15 1.13 1.10 1.11 1.08 -36.20%
Adjusted Per Share Value based on latest NOSH - 84,964
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.96 11.79 11.62 11.46 10.29 10.00 8.78 42.61%
EPS 0.84 0.60 0.52 0.52 0.42 0.52 0.58 27.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0493 0.0641 0.0628 0.0613 0.0617 0.0602 -9.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.81 1.11 0.80 0.81 1.04 1.03 0.99 -
P/RPS 0.51 0.70 0.38 0.39 0.56 0.57 0.63 -13.12%
P/EPS 9.02 13.82 8.53 8.65 13.79 10.99 9.52 -3.52%
EY 11.08 7.23 11.72 11.56 7.25 9.10 10.51 3.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 0.70 0.72 0.95 0.93 0.92 36.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 -
Price 0.67 0.89 0.99 0.78 0.88 1.10 1.15 -
P/RPS 0.42 0.56 0.47 0.38 0.48 0.61 0.73 -30.80%
P/EPS 7.46 11.08 10.56 8.33 11.67 11.74 11.05 -23.02%
EY 13.40 9.02 9.47 12.01 8.57 8.52 9.05 29.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.35 0.86 0.69 0.80 0.99 1.06 9.81%

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