[MAXLAND] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 0.33%
YoY- -9.86%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 281,391 228,638 180,176 177,566 175,129 157,184 152,812 50.28%
PBT 17,795 13,652 9,234 7,709 7,862 8,941 11,248 35.81%
Tax -3,051 -815 -68 276 97 -2,513 -3,290 -4.90%
NP 14,744 12,837 9,166 7,985 7,959 6,428 7,958 50.90%
-
NP to SH 14,744 12,837 9,166 7,985 7,959 6,428 7,958 50.90%
-
Tax Rate 17.15% 5.97% 0.74% -3.58% -1.23% 28.11% 29.25% -
Total Cost 266,647 215,801 171,010 169,581 167,170 150,756 144,854 50.25%
-
Net Worth 65,801 78,638 75,337 97,943 96,010 93,739 94,250 -21.31%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,801 78,638 75,337 97,943 96,010 93,739 94,250 -21.31%
NOSH 143,046 142,979 114,147 85,168 84,964 85,217 84,910 41.62%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.24% 5.61% 5.09% 4.50% 4.54% 4.09% 5.21% -
ROE 22.41% 16.32% 12.17% 8.15% 8.29% 6.86% 8.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 196.71 159.91 157.84 208.49 206.12 184.45 179.97 6.11%
EPS 10.31 8.98 8.03 9.38 9.37 7.54 9.37 6.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.55 0.66 1.15 1.13 1.10 1.11 -44.44%
Adjusted Per Share Value based on latest NOSH - 85,168
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.42 14.96 11.79 11.62 11.46 10.29 10.00 50.32%
EPS 0.96 0.84 0.60 0.52 0.52 0.42 0.52 50.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0431 0.0515 0.0493 0.0641 0.0628 0.0613 0.0617 -21.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.49 0.81 1.11 0.80 0.81 1.04 1.03 -
P/RPS 0.25 0.51 0.70 0.38 0.39 0.56 0.57 -42.30%
P/EPS 4.75 9.02 13.82 8.53 8.65 13.79 10.99 -42.86%
EY 21.03 11.08 7.23 11.72 11.56 7.25 9.10 74.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.47 1.68 0.70 0.72 0.95 0.93 9.80%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 -
Price 0.49 0.67 0.89 0.99 0.78 0.88 1.10 -
P/RPS 0.25 0.42 0.56 0.47 0.38 0.48 0.61 -44.85%
P/EPS 4.75 7.46 11.08 10.56 8.33 11.67 11.74 -45.32%
EY 21.03 13.40 9.02 9.47 12.01 8.57 8.52 82.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.22 1.35 0.86 0.69 0.80 0.99 5.32%

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