[MAXLAND] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 47.18%
YoY- 55.27%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 161,394 164,721 166,340 175,176 172,618 177,903 186,543 -9.17%
PBT 266 -6,410 -13,195 -25,967 -44,387 -59,211 -60,206 -
Tax -568 -568 -545 4,643 3,975 3,569 4,253 -
NP -302 -6,978 -13,740 -21,324 -40,412 -55,642 -55,953 -96.89%
-
NP to SH -352 -6,990 -13,696 -21,171 -40,083 -55,268 -55,561 -96.54%
-
Tax Rate 213.53% - - - - - - -
Total Cost 161,696 171,699 180,080 196,500 213,030 233,545 242,496 -23.61%
-
Net Worth 239,999 233,460 146,718 152,587 210,426 215,239 222,094 5.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 239,999 233,460 146,718 152,587 210,426 215,239 222,094 5.28%
NOSH 399,999 364,782 195,624 195,624 173,905 173,579 173,511 74.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.19% -4.24% -8.26% -12.17% -23.41% -31.28% -29.99% -
ROE -0.15% -2.99% -9.33% -13.87% -19.05% -25.68% -25.02% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.35 45.16 85.03 89.55 99.26 102.49 107.51 -47.87%
EPS -0.09 -1.92 -7.00 -10.82 -23.05 -31.84 -32.02 -97.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.64 0.75 0.78 1.21 1.24 1.28 -39.57%
Adjusted Per Share Value based on latest NOSH - 195,624
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.06 10.27 10.37 10.92 10.76 11.09 11.63 -9.19%
EPS -0.02 -0.44 -0.85 -1.32 -2.50 -3.45 -3.46 -96.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1497 0.1456 0.0915 0.0952 0.1312 0.1342 0.1385 5.30%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.17 0.23 0.22 0.20 0.23 0.23 0.215 -
P/RPS 0.42 0.51 0.26 0.22 0.23 0.22 0.20 63.76%
P/EPS -193.18 -12.00 -3.14 -1.85 -1.00 -0.72 -0.67 4219.60%
EY -0.52 -8.33 -31.82 -54.11 -100.21 -138.44 -148.94 -97.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.29 0.26 0.19 0.19 0.17 39.34%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 13/02/15 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 30/08/13 -
Price 0.185 0.20 0.25 0.17 0.20 0.24 0.215 -
P/RPS 0.46 0.44 0.29 0.19 0.20 0.23 0.20 73.97%
P/EPS -210.23 -10.44 -3.57 -1.57 -0.87 -0.75 -0.67 4469.46%
EY -0.48 -9.58 -28.00 -63.66 -115.24 -132.67 -148.94 -97.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.22 0.17 0.19 0.17 49.09%

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