[MAXLAND] QoQ TTM Result on 31-Dec-2015 [#2]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 0.51%
YoY- 769.6%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 149,007 165,835 168,648 185,233 186,127 183,770 166,186 -6.99%
PBT 1,289 1,747 -958 341 192 61 2,625 -37.67%
Tax -1,402 -369 2,227 1,600 1,712 1,781 -939 30.53%
NP -113 1,378 1,269 1,941 1,904 1,842 1,686 -
-
NP to SH 822 1,290 1,736 2,357 2,345 2,389 1,771 -39.96%
-
Tax Rate 108.77% 21.12% - -469.21% -891.67% -2,919.67% 35.77% -
Total Cost 149,120 164,457 167,379 183,292 184,223 181,928 164,500 -6.31%
-
Net Worth 274,679 260,399 278,999 245,742 0 220,479 223,199 14.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 274,679 260,399 278,999 245,742 0 220,479 223,199 14.79%
NOSH 653,999 620,000 620,000 522,857 488,499 423,999 398,571 38.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.08% 0.83% 0.75% 1.05% 1.02% 1.00% 1.01% -
ROE 0.30% 0.50% 0.62% 0.96% 0.00% 1.08% 0.79% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.78 26.75 27.20 35.43 38.10 43.34 41.70 -33.10%
EPS 0.13 0.21 0.28 0.45 0.48 0.56 0.44 -55.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.42 0.45 0.47 0.00 0.52 0.56 -17.40%
Adjusted Per Share Value based on latest NOSH - 522,857
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 9.75 10.85 11.04 12.12 12.18 12.03 10.88 -7.03%
EPS 0.05 0.08 0.11 0.15 0.15 0.16 0.12 -44.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.1704 0.1826 0.1608 0.00 0.1443 0.1461 14.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.09 0.10 0.11 0.16 0.125 0.16 0.175 -
P/RPS 0.40 0.37 0.40 0.45 0.33 0.37 0.42 -3.19%
P/EPS 71.61 48.06 39.29 35.49 26.04 28.40 39.38 48.81%
EY 1.40 2.08 2.55 2.82 3.84 3.52 2.54 -32.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.24 0.34 0.00 0.31 0.31 -22.81%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 -
Price 0.11 0.085 0.105 0.115 0.16 0.12 0.16 -
P/RPS 0.48 0.32 0.39 0.32 0.42 0.28 0.38 16.80%
P/EPS 87.52 40.85 37.50 25.51 33.33 21.30 36.01 80.47%
EY 1.14 2.45 2.67 3.92 3.00 4.70 2.78 -44.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.20 0.23 0.24 0.00 0.23 0.29 -7.00%

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