[MAXLAND] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -432.62%
YoY- -838.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 185,233 161,394 172,618 275,630 394,391 438,360 482,452 -14.74%
PBT 341 266 -44,387 -31,049 4,248 3,066 2,185 -26.61%
Tax 1,600 -568 3,975 4,019 -558 -37 419 25.00%
NP 1,941 -302 -40,412 -27,030 3,690 3,029 2,604 -4.77%
-
NP to SH 2,357 -352 -40,083 -26,780 3,625 2,760 2,334 0.16%
-
Tax Rate -469.21% 213.53% - - 13.14% 1.21% -19.18% -
Total Cost 183,292 161,696 213,030 302,660 390,701 435,331 479,848 -14.81%
-
Net Worth 245,742 239,999 210,426 251,790 180,625 184,444 248,426 -0.18%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 13 -
Div Payout % - - - - - - 0.60% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 245,742 239,999 210,426 251,790 180,625 184,444 248,426 -0.18%
NOSH 522,857 399,999 173,905 173,648 180,625 184,444 139,565 24.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.05% -0.19% -23.41% -9.81% 0.94% 0.69% 0.54% -
ROE 0.96% -0.15% -19.05% -10.64% 2.01% 1.50% 0.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 35.43 40.35 99.26 158.73 218.35 237.67 345.68 -31.57%
EPS 0.45 -0.09 -23.05 -15.42 2.01 1.50 1.67 -19.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.47 0.60 1.21 1.45 1.00 1.00 1.78 -19.89%
Adjusted Per Share Value based on latest NOSH - 173,648
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 11.55 10.06 10.76 17.19 24.59 27.34 30.09 -14.74%
EPS 0.15 -0.02 -2.50 -1.67 0.23 0.17 0.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1497 0.1312 0.157 0.1126 0.115 0.1549 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.16 0.17 0.23 0.29 0.40 0.60 0.47 -
P/RPS 0.45 0.42 0.23 0.18 0.18 0.25 0.14 21.47%
P/EPS 35.49 -193.18 -1.00 -1.88 19.93 40.10 28.10 3.96%
EY 2.82 -0.52 -100.21 -53.18 5.02 2.49 3.56 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.34 0.28 0.19 0.20 0.40 0.60 0.26 4.57%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 28/02/11 24/02/10 -
Price 0.115 0.185 0.20 0.29 0.43 0.53 0.50 -
P/RPS 0.32 0.46 0.20 0.18 0.20 0.22 0.14 14.76%
P/EPS 25.51 -210.23 -0.87 -1.88 21.43 35.42 29.90 -2.61%
EY 3.92 -0.48 -115.24 -53.18 4.67 2.82 3.34 2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.24 0.31 0.17 0.20 0.43 0.53 0.28 -2.53%

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