[MAXLAND] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -1.44%
YoY- 145.06%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 371,451 180,176 152,812 109,981 44,744 69.68%
PBT 20,729 9,234 11,248 21,537 9,693 20.91%
Tax -2,457 -68 -3,290 -3,236 -2,225 2.50%
NP 18,272 9,166 7,958 18,301 7,468 25.04%
-
NP to SH 18,272 9,166 7,958 18,301 7,468 25.04%
-
Tax Rate 11.85% 0.74% 29.25% 15.03% 22.95% -
Total Cost 353,179 171,010 144,854 91,680 37,276 75.37%
-
Net Worth 176,234 75,337 94,250 87,684 66,318 27.65%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 176,234 75,337 94,250 87,684 66,318 27.65%
NOSH 139,868 114,147 84,910 85,130 85,024 13.24%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 4.92% 5.09% 5.21% 16.64% 16.69% -
ROE 10.37% 12.17% 8.44% 20.87% 11.26% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 265.57 157.84 179.97 129.19 52.63 49.83%
EPS 13.06 8.03 9.37 21.50 8.78 10.42%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 0.66 1.11 1.03 0.78 12.72%
Adjusted Per Share Value based on latest NOSH - 85,130
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.16 11.24 9.53 6.86 2.79 69.67%
EPS 1.14 0.57 0.50 1.14 0.47 24.77%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.047 0.0588 0.0547 0.0414 27.62%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.45 1.11 1.03 0.95 0.00 -
P/RPS 0.17 0.70 0.57 0.74 0.00 -
P/EPS 3.44 13.82 10.99 4.42 0.00 -
EY 29.03 7.23 9.10 22.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.68 0.93 0.92 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 - -
Price 0.50 0.89 1.10 0.92 0.00 -
P/RPS 0.19 0.56 0.61 0.71 0.00 -
P/EPS 3.83 11.08 11.74 4.28 0.00 -
EY 26.13 9.02 8.52 23.37 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.35 0.99 0.89 0.00 -

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
Post a Comment