[MAXLAND] QoQ TTM Result on 30-Jun-2014 [#4]

Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 35.31%
YoY- 75.35%
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 166,186 161,394 164,721 166,340 175,176 172,618 177,903 -4.44%
PBT 2,625 266 -6,410 -13,195 -25,967 -44,387 -59,211 -
Tax -939 -568 -568 -545 4,643 3,975 3,569 -
NP 1,686 -302 -6,978 -13,740 -21,324 -40,412 -55,642 -
-
NP to SH 1,771 -352 -6,990 -13,696 -21,171 -40,083 -55,268 -
-
Tax Rate 35.77% 213.53% - - - - - -
Total Cost 164,500 161,696 171,699 180,080 196,500 213,030 233,545 -20.85%
-
Net Worth 223,199 239,999 233,460 146,718 152,587 210,426 215,239 2.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 223,199 239,999 233,460 146,718 152,587 210,426 215,239 2.45%
NOSH 398,571 399,999 364,782 195,624 195,624 173,905 173,579 74.13%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.01% -0.19% -4.24% -8.26% -12.17% -23.41% -31.28% -
ROE 0.79% -0.15% -2.99% -9.33% -13.87% -19.05% -25.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.70 40.35 45.16 85.03 89.55 99.26 102.49 -45.12%
EPS 0.44 -0.09 -1.92 -7.00 -10.82 -23.05 -31.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.60 0.64 0.75 0.78 1.21 1.24 -41.16%
Adjusted Per Share Value based on latest NOSH - 195,624
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.36 10.06 10.27 10.37 10.92 10.76 11.09 -4.44%
EPS 0.11 -0.02 -0.44 -0.85 -1.32 -2.50 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1497 0.1456 0.0915 0.0952 0.1312 0.1342 2.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.175 0.17 0.23 0.22 0.20 0.23 0.23 -
P/RPS 0.42 0.42 0.51 0.26 0.22 0.23 0.22 53.95%
P/EPS 39.38 -193.18 -12.00 -3.14 -1.85 -1.00 -0.72 -
EY 2.54 -0.52 -8.33 -31.82 -54.11 -100.21 -138.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.36 0.29 0.26 0.19 0.19 38.63%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 -
Price 0.16 0.185 0.20 0.25 0.17 0.20 0.24 -
P/RPS 0.38 0.46 0.44 0.29 0.19 0.20 0.23 39.79%
P/EPS 36.01 -210.23 -10.44 -3.57 -1.57 -0.87 -0.75 -
EY 2.78 -0.48 -9.58 -28.00 -63.66 -115.24 -132.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.31 0.33 0.22 0.17 0.19 32.59%

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