[MAXLAND] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -1.84%
YoY- 133.55%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 165,835 168,648 185,233 186,127 183,770 166,186 161,394 1.82%
PBT 1,747 -958 341 192 61 2,625 266 251.10%
Tax -369 2,227 1,600 1,712 1,781 -939 -568 -25.00%
NP 1,378 1,269 1,941 1,904 1,842 1,686 -302 -
-
NP to SH 1,290 1,736 2,357 2,345 2,389 1,771 -352 -
-
Tax Rate 21.12% - -469.21% -891.67% -2,919.67% 35.77% 213.53% -
Total Cost 164,457 167,379 183,292 184,223 181,928 164,500 161,696 1.13%
-
Net Worth 260,399 278,999 245,742 0 220,479 223,199 239,999 5.59%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 260,399 278,999 245,742 0 220,479 223,199 239,999 5.59%
NOSH 620,000 620,000 522,857 488,499 423,999 398,571 399,999 33.96%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.83% 0.75% 1.05% 1.02% 1.00% 1.01% -0.19% -
ROE 0.50% 0.62% 0.96% 0.00% 1.08% 0.79% -0.15% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 26.75 27.20 35.43 38.10 43.34 41.70 40.35 -23.98%
EPS 0.21 0.28 0.45 0.48 0.56 0.44 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.47 0.00 0.52 0.56 0.60 -21.17%
Adjusted Per Share Value based on latest NOSH - 488,499
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.34 10.52 11.55 11.61 11.46 10.36 10.06 1.84%
EPS 0.08 0.11 0.15 0.15 0.15 0.11 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1624 0.174 0.1532 0.00 0.1375 0.1392 0.1497 5.58%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.10 0.11 0.16 0.125 0.16 0.175 0.17 -
P/RPS 0.37 0.40 0.45 0.33 0.37 0.42 0.42 -8.11%
P/EPS 48.06 39.29 35.49 26.04 28.40 39.38 -193.18 -
EY 2.08 2.55 2.82 3.84 3.52 2.54 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.34 0.00 0.31 0.31 0.28 -9.77%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 -
Price 0.085 0.105 0.115 0.16 0.12 0.16 0.185 -
P/RPS 0.32 0.39 0.32 0.42 0.28 0.38 0.46 -21.50%
P/EPS 40.85 37.50 25.51 33.33 21.30 36.01 -210.23 -
EY 2.45 2.67 3.92 3.00 4.70 2.78 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.24 0.00 0.23 0.29 0.31 -25.35%

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