[MAXLAND] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -4.9%
YoY- 38.1%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 117,776 90,567 105,610 227,838 94,078 50,142 47,532 16.31%
PBT 381 2,511 154 8,194 5,663 4,354 2,829 -28.38%
Tax -49 -238 1,957 -834 -348 -804 -460 -31.12%
NP 332 2,273 2,111 7,360 5,315 3,550 2,369 -27.90%
-
NP to SH 321 2,072 2,794 7,340 5,315 3,550 2,369 -28.31%
-
Tax Rate 12.86% 9.48% -1,270.78% 10.18% 6.15% 18.47% 16.26% -
Total Cost 117,444 88,294 103,499 220,478 88,763 46,592 45,163 17.24%
-
Net Worth 248,426 243,114 221,306 203,499 176,234 75,337 94,250 17.51%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 4,149 4,210 - - - -
Div Payout % - - 148.51% 57.36% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 248,426 243,114 221,306 203,499 176,234 75,337 94,250 17.51%
NOSH 139,565 138,133 138,316 140,344 139,868 114,147 84,910 8.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 0.28% 2.51% 2.00% 3.23% 5.65% 7.08% 4.98% -
ROE 0.13% 0.85% 1.26% 3.61% 3.02% 4.71% 2.51% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 84.39 65.56 76.35 162.34 67.26 43.93 55.98 7.07%
EPS 0.23 1.50 2.02 5.23 3.80 3.11 2.79 -34.00%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.78 1.76 1.60 1.45 1.26 0.66 1.11 8.18%
Adjusted Per Share Value based on latest NOSH - 140,344
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.34 5.65 6.59 14.21 5.87 3.13 2.96 16.32%
EPS 0.02 0.13 0.17 0.46 0.33 0.22 0.15 -28.50%
DPS 0.00 0.00 0.26 0.26 0.00 0.00 0.00 -
NAPS 0.1549 0.1516 0.138 0.1269 0.1099 0.047 0.0588 17.50%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 0.48 0.83 0.74 0.45 1.11 1.03 -
P/RPS 0.56 0.73 1.09 0.46 0.67 2.53 1.84 -17.96%
P/EPS 204.35 32.00 41.09 14.15 11.84 35.69 36.92 32.96%
EY 0.49 3.13 2.43 7.07 8.44 2.80 2.71 -24.78%
DY 0.00 0.00 3.61 4.05 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.52 0.51 0.36 1.68 0.93 -19.12%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 29/02/08 01/03/07 28/02/06 28/02/05 26/02/04 -
Price 0.50 0.44 0.68 0.86 0.50 0.89 1.10 -
P/RPS 0.59 0.67 0.89 0.53 0.74 2.03 1.97 -18.18%
P/EPS 217.39 29.33 33.66 16.44 13.16 28.62 39.43 32.87%
EY 0.46 3.41 2.97 6.08 7.60 3.49 2.54 -24.76%
DY 0.00 0.00 4.41 3.49 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.43 0.59 0.40 1.35 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