[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -5.62%
YoY- 86.98%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 532,568 551,964 538,112 340,768 156,272 146,524 107,724 30.48%
PBT 12,012 11,064 33,148 16,152 9,652 10,264 19,864 -8.03%
Tax -1,832 4,876 -2,156 -992 -1,544 -2,260 -2,000 -1.45%
NP 10,180 15,940 30,992 15,160 8,108 8,004 17,864 -8.93%
-
NP to SH 9,780 16,476 30,872 15,160 8,108 8,004 17,864 -9.54%
-
Tax Rate 15.25% -44.07% 6.50% 6.14% 16.00% 22.02% 10.07% -
Total Cost 522,388 536,024 507,120 325,608 148,164 138,520 89,860 34.05%
-
Net Worth 241,737 219,865 196,458 81,532 97,943 91,960 84,216 19.19%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 241,737 219,865 196,458 81,532 97,943 91,960 84,216 19.19%
NOSH 138,135 139,155 140,327 135,886 85,168 85,148 85,066 8.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.91% 2.89% 5.76% 4.45% 5.19% 5.46% 16.58% -
ROE 4.05% 7.49% 15.71% 18.59% 8.28% 8.70% 21.21% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 385.54 396.65 383.47 250.77 183.49 172.08 126.63 20.36%
EPS 7.08 11.84 22.00 10.60 9.52 9.40 21.00 -16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.58 1.40 0.60 1.15 1.08 0.99 9.95%
Adjusted Per Share Value based on latest NOSH - 143,018
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 33.21 34.42 33.56 21.25 9.74 9.14 6.72 30.48%
EPS 0.61 1.03 1.93 0.95 0.51 0.50 1.11 -9.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1507 0.1371 0.1225 0.0508 0.0611 0.0573 0.0525 19.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.54 1.00 0.58 0.47 0.80 0.99 0.94 -
P/RPS 0.14 0.25 0.15 0.19 0.44 0.58 0.74 -24.21%
P/EPS 7.63 8.45 2.64 4.21 8.40 10.53 4.48 9.27%
EY 13.11 11.84 37.93 23.74 11.90 9.49 22.34 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.63 0.41 0.78 0.70 0.92 0.95 -17.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 29/11/06 30/11/05 01/12/04 28/11/03 29/11/02 -
Price 0.49 0.83 0.77 0.43 0.99 1.15 0.98 -
P/RPS 0.13 0.21 0.20 0.17 0.54 0.67 0.77 -25.63%
P/EPS 6.92 7.01 3.50 3.85 10.40 12.23 4.67 6.76%
EY 14.45 14.27 28.57 25.94 9.62 8.17 21.43 -6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.53 0.55 0.72 0.86 1.06 0.99 -18.96%

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