[MAXLAND] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -19.23%
YoY- -62.69%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 180,176 177,566 175,129 157,184 152,812 134,106 124,406 27.86%
PBT 9,234 7,709 7,862 8,941 11,248 11,988 14,388 -25.49%
Tax -68 276 97 -2,513 -3,290 -3,130 -3,065 -92.01%
NP 9,166 7,985 7,959 6,428 7,958 8,858 11,323 -13.08%
-
NP to SH 9,166 7,985 7,959 6,428 7,958 8,858 11,323 -13.08%
-
Tax Rate 0.74% -3.58% -1.23% 28.11% 29.25% 26.11% 21.30% -
Total Cost 171,010 169,581 167,170 150,756 144,854 125,248 113,083 31.58%
-
Net Worth 75,337 97,943 96,010 93,739 94,250 91,960 89,048 -10.50%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 75,337 97,943 96,010 93,739 94,250 91,960 89,048 -10.50%
NOSH 114,147 85,168 84,964 85,217 84,910 85,148 84,807 21.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 5.09% 4.50% 4.54% 4.09% 5.21% 6.61% 9.10% -
ROE 12.17% 8.15% 8.29% 6.86% 8.44% 9.63% 12.72% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 157.84 208.49 206.12 184.45 179.97 157.50 146.69 4.98%
EPS 8.03 9.38 9.37 7.54 9.37 10.40 13.35 -28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.15 1.13 1.10 1.11 1.08 1.05 -26.51%
Adjusted Per Share Value based on latest NOSH - 85,217
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 11.79 11.62 11.46 10.29 10.00 8.78 8.14 27.87%
EPS 0.60 0.52 0.52 0.42 0.52 0.58 0.74 -12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0641 0.0628 0.0613 0.0617 0.0602 0.0583 -10.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 0.80 0.81 1.04 1.03 0.99 1.01 -
P/RPS 0.70 0.38 0.39 0.56 0.57 0.63 0.69 0.95%
P/EPS 13.82 8.53 8.65 13.79 10.99 9.52 7.56 49.23%
EY 7.23 11.72 11.56 7.25 9.10 10.51 13.22 -33.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.70 0.72 0.95 0.93 0.92 0.96 44.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.89 0.99 0.78 0.88 1.10 1.15 1.05 -
P/RPS 0.56 0.47 0.38 0.48 0.61 0.73 0.72 -15.36%
P/EPS 11.08 10.56 8.33 11.67 11.74 11.05 7.86 25.59%
EY 9.02 9.47 12.01 8.57 8.52 9.05 12.72 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.86 0.69 0.80 0.99 1.06 1.00 22.03%

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