[MAXLAND] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 48.96%
YoY- 87.35%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 183,770 166,186 161,394 164,721 166,340 175,176 172,618 4.27%
PBT 61 2,625 266 -6,410 -13,195 -25,967 -44,387 -
Tax 1,781 -939 -568 -568 -545 4,643 3,975 -41.53%
NP 1,842 1,686 -302 -6,978 -13,740 -21,324 -40,412 -
-
NP to SH 2,389 1,771 -352 -6,990 -13,696 -21,171 -40,083 -
-
Tax Rate -2,919.67% 35.77% 213.53% - - - - -
Total Cost 181,928 164,500 161,696 171,699 180,080 196,500 213,030 -10.01%
-
Net Worth 220,479 223,199 239,999 233,460 146,718 152,587 210,426 3.16%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 220,479 223,199 239,999 233,460 146,718 152,587 210,426 3.16%
NOSH 423,999 398,571 399,999 364,782 195,624 195,624 173,905 81.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.00% 1.01% -0.19% -4.24% -8.26% -12.17% -23.41% -
ROE 1.08% 0.79% -0.15% -2.99% -9.33% -13.87% -19.05% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.34 41.70 40.35 45.16 85.03 89.55 99.26 -42.53%
EPS 0.56 0.44 -0.09 -1.92 -7.00 -10.82 -23.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.56 0.60 0.64 0.75 0.78 1.21 -43.13%
Adjusted Per Share Value based on latest NOSH - 364,782
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.46 10.36 10.06 10.27 10.37 10.92 10.76 4.30%
EPS 0.15 0.11 -0.02 -0.44 -0.85 -1.32 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1375 0.1392 0.1497 0.1456 0.0915 0.0952 0.1312 3.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.16 0.175 0.17 0.23 0.22 0.20 0.23 -
P/RPS 0.37 0.42 0.42 0.51 0.26 0.22 0.23 37.41%
P/EPS 28.40 39.38 -193.18 -12.00 -3.14 -1.85 -1.00 -
EY 3.52 2.54 -0.52 -8.33 -31.82 -54.11 -100.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.28 0.36 0.29 0.26 0.19 38.71%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 -
Price 0.12 0.16 0.185 0.20 0.25 0.17 0.20 -
P/RPS 0.28 0.38 0.46 0.44 0.29 0.19 0.20 25.22%
P/EPS 21.30 36.01 -210.23 -10.44 -3.57 -1.57 -0.87 -
EY 4.70 2.78 -0.48 -9.58 -28.00 -63.66 -115.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.31 0.31 0.33 0.22 0.17 22.39%

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