[MAXLAND] YoY TTM Result on 30-Jun-2012 [#4]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	183,770	166,340	186,543	346,404	417,919	455,128	485,354	-14.93%
YoY %	10.48%	-10.83%	-46.15%	-17.11%	-8.18%	-6.23%	-	-
Horiz. %	37.86%	34.27%	38.43%	71.37%	86.11%	93.77%	100.00%	-
PBT	61	-13,195	-60,206	-2,000	4,708	2,869	6,682	-54.26%
YoY %	100.46%	78.08%	-2,910.30%	-142.48%	64.10%	-57.06%	-	-
Horiz. %	0.91%	-197.47%	-901.02%	-29.93%	70.46%	42.94%	100.00%	-
Tax	1,781	-545	4,253	3,608	-709	-88	-136	-
YoY %	426.79%	-112.81%	17.88%	608.89%	-705.68%	35.29%	-	-
Horiz. %	-1,309.56%	400.74%	-3,127.21%	-2,652.94%	521.32%	64.71%	100.00%	-
NP	1,842	-13,740	-55,953	1,608	3,999	2,781	6,546	-19.04%
YoY %	113.41%	75.44%	-3,579.66%	-59.79%	43.80%	-57.52%	-	-
Horiz. %	28.14%	-209.90%	-854.77%	24.56%	61.09%	42.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,389	-13,696	-55,561	1,580	3,995	2,420	6,084	-14.42%
YoY %	117.44%	75.35%	-3,616.52%	-60.45%	65.08%	-60.22%	-	-
Horiz. %	39.27%	-225.12%	-913.23%	25.97%	65.66%	39.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2,919.67%	-	-	-	15.06%	3.07%	2.04%	-
YoY %	0.00%	-	-	-	390.55%	50.49%	-	-
Horiz. %	-143,121.08%	-	-	-	738.24%	150.49%	100.00%	-
Total Cost	181,928	180,080	242,496	344,796	413,920	452,347	478,808	-14.88%
YoY %	1.03%	-25.74%	-29.67%	-16.70%	-8.50%	-5.53%	-	-
Horiz. %	38.00%	37.61%	50.65%	72.01%	86.45%	94.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,479	146,718	222,094	187,999	278,961	187,714	246,233	-1.82%
YoY %	50.27%	-33.94%	18.14%	-32.61%	48.61%	-23.77%	-	-
Horiz. %	89.54%	59.59%	90.20%	76.35%	113.29%	76.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	220,479	146,718	222,094	187,999	278,961	187,714	246,233	-1.82%
YoY %	50.27%	-33.94%	18.14%	-32.61%	48.61%	-23.77%	-	-
Horiz. %	89.54%	59.59%	90.20%	76.35%	113.29%	76.23%	100.00%	-
NOSH	423,999	195,624	173,511	187,999	187,222	187,714	138,333	20.51%
YoY %	116.74%	12.74%	-7.71%	0.42%	-0.26%	35.70%	-	-
Horiz. %	306.51%	141.42%	125.43%	135.90%	135.34%	135.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	1.00%	-8.26%	-29.99%	0.46%	0.96%	0.61%	1.35%	-
YoY %	112.11%	72.46%	-6,619.57%	-52.08%	57.38%	-54.81%	-	-
Horiz. %	74.07%	-611.85%	-2,221.48%	34.07%	71.11%	45.19%	100.00%	-
ROE	1.08%	-9.33%	-25.02%	0.84%	1.43%	1.29%	2.47%	-
YoY %	111.58%	62.71%	-3,078.57%	-41.26%	10.85%	-47.77%	-	-
Horiz. %	43.72%	-377.73%	-1,012.96%	34.01%	57.89%	52.23%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	43.34	85.03	107.51	184.26	223.22	242.46	350.86	-29.41%
YoY %	-49.03%	-20.91%	-41.65%	-17.45%	-7.94%	-30.90%	-	-
Horiz. %	12.35%	24.23%	30.64%	52.52%	63.62%	69.10%	100.00%	-
EPS	0.56	-7.00	-32.02	0.84	2.13	1.29	4.40	-29.06%
YoY %	108.00%	78.14%	-3,911.90%	-60.56%	65.12%	-70.68%	-	-
Horiz. %	12.73%	-159.09%	-727.73%	19.09%	48.41%	29.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.52	0.75	1.28	1.00	1.49	1.00	1.78	-18.53%
YoY %	-30.67%	-41.41%	28.00%	-32.89%	49.00%	-43.82%	-	-
Horiz. %	29.21%	42.13%	71.91%	56.18%	83.71%	56.18%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 187,999
RPS	11.46	10.37	11.63	21.60	26.06	28.38	30.27	-14.93%
YoY %	10.51%	-10.83%	-46.16%	-17.11%	-8.17%	-6.24%	-	-
Horiz. %	37.86%	34.26%	38.42%	71.36%	86.09%	93.76%	100.00%	-
EPS	0.15	-0.85	-3.46	0.10	0.25	0.15	0.38	-14.34%
YoY %	117.65%	75.43%	-3,560.00%	-60.00%	66.67%	-60.53%	-	-
Horiz. %	39.47%	-223.68%	-910.53%	26.32%	65.79%	39.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1375	0.0915	0.1385	0.1172	0.174	0.1171	0.1535	-1.81%
YoY %	50.27%	-33.94%	18.17%	-32.64%	48.59%	-23.71%	-	-
Horiz. %	89.58%	59.61%	90.23%	76.35%	113.36%	76.29%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	0.16	0.22	0.215	0.35	0.50	0.44	0.66	-
P/RPS	0.37	0.26	0.20	0.19	0.22	0.18	0.19	11.74%
YoY %	42.31%	30.00%	5.26%	-13.64%	22.22%	-5.26%	-	-
Horiz. %	194.74%	136.84%	105.26%	100.00%	115.79%	94.74%	100.00%	-
P/EPS	28.40	-3.14	-0.67	41.65	23.43	34.13	15.01	11.20%
YoY %	1,004.46%	-368.66%	-101.61%	77.76%	-31.35%	127.38%	-	-
Horiz. %	189.21%	-20.92%	-4.46%	277.48%	156.10%	227.38%	100.00%	-
EY	3.52	-31.82	-148.94	2.40	4.27	2.93	6.66	-10.07%
YoY %	111.06%	78.64%	-6,305.83%	-43.79%	45.73%	-56.01%	-	-
Horiz. %	52.85%	-477.78%	-2,236.34%	36.04%	64.11%	43.99%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.29	0.17	0.35	0.34	0.44	0.37	-2.90%
YoY %	6.90%	70.59%	-51.43%	2.94%	-22.73%	18.92%	-	-
Horiz. %	83.78%	78.38%	45.95%	94.59%	91.89%	118.92%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/08/15	29/08/14	30/08/13	12/09/12	26/08/11	27/08/10	28/08/09	-
Price	0.12	0.25	0.215	0.31	0.38	0.45	0.60	-
P/RPS	0.28	0.29	0.20	0.17	0.17	0.19	0.17	8.66%
YoY %	-3.45%	45.00%	17.65%	0.00%	-10.53%	11.76%	-	-
Horiz. %	164.71%	170.59%	117.65%	100.00%	100.00%	111.76%	100.00%	-
P/EPS	21.30	-3.57	-0.67	36.89	17.81	34.91	13.64	7.70%
YoY %	696.64%	-432.84%	-101.82%	107.13%	-48.98%	155.94%	-	-
Horiz. %	156.16%	-26.17%	-4.91%	270.45%	130.57%	255.94%	100.00%	-
EY	4.70	-28.00	-148.94	2.71	5.62	2.86	7.33	-7.13%
YoY %	116.79%	81.20%	-5,595.94%	-51.78%	96.50%	-60.98%	-	-
Horiz. %	64.12%	-381.99%	-2,031.92%	36.97%	76.67%	39.02%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.23	0.33	0.17	0.31	0.26	0.45	0.34	-6.30%
YoY %	-30.30%	94.12%	-45.16%	19.23%	-42.22%	32.35%	-	-
Horiz. %	67.65%	97.06%	50.00%	91.18%	76.47%	132.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos