[MAXLAND] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -10.87%
YoY- 79.03%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 230,884 54,483 171,497 110,831 58,078 40,133 31,966 38.99%
PBT 18,092 359 6,129 5,159 1,016 2,095 8,231 14.01%
Tax -2,022 5,286 -163 -839 1,397 -1,213 -1,444 5.76%
NP 16,070 5,645 5,966 4,320 2,413 882 6,787 15.43%
-
NP to SH 15,911 5,645 6,045 4,320 2,413 882 6,787 15.24%
-
Tax Rate 11.18% -1,472.42% 2.66% 16.26% -137.50% 57.90% 17.54% -
Total Cost 214,814 48,838 165,531 106,511 55,665 39,251 25,179 42.89%
-
Net Worth 238,527 142,880 184,938 65,801 96,010 89,048 76,545 20.83%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - 3,402 -
Div Payout % - - - - - - 50.13% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 238,527 142,880 184,938 65,801 96,010 89,048 76,545 20.83%
NOSH 137,876 142,880 138,013 143,046 84,964 84,807 85,050 8.37%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.96% 10.36% 3.48% 3.90% 4.15% 2.20% 21.23% -
ROE 6.67% 3.95% 3.27% 6.57% 2.51% 0.99% 8.87% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 167.46 38.13 124.26 77.48 68.36 47.32 37.58 28.25%
EPS 11.54 4.00 4.38 3.02 2.84 1.04 7.98 6.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.73 1.00 1.34 0.46 1.13 1.05 0.90 11.49%
Adjusted Per Share Value based on latest NOSH - 143,046
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.11 3.57 11.22 7.25 3.80 2.63 2.09 39.01%
EPS 1.04 0.37 0.40 0.28 0.16 0.06 0.44 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.1561 0.0935 0.121 0.0431 0.0628 0.0583 0.0501 20.83%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.65 0.89 0.54 0.49 0.81 1.01 1.02 -
P/RPS 0.39 2.33 0.43 0.63 1.18 2.13 2.71 -27.58%
P/EPS 5.63 22.53 12.33 16.23 28.52 97.12 12.78 -12.75%
EY 17.75 4.44 8.11 6.16 3.51 1.03 7.82 14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.38 0.89 0.40 1.07 0.72 0.96 1.13 -16.59%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.57 1.03 0.58 0.49 0.78 1.05 1.04 -
P/RPS 0.34 2.70 0.47 0.63 1.14 2.22 2.77 -29.48%
P/EPS 4.94 26.07 13.24 16.23 27.46 100.96 13.03 -14.91%
EY 20.25 3.84 7.55 6.16 3.64 0.99 7.67 17.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.33 1.03 0.43 1.07 0.69 1.00 1.16 -18.88%

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