[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 1.98%
YoY- 118.02%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 156,101 184,658 184,856 203,770 176,264 181,732 175,428 -7.48%
PBT 1,450 2,530 3,548 61 2,809 1,970 3,024 -38.71%
Tax 21 -20 -4 1,781 -573 342 272 -81.84%
NP 1,472 2,510 3,544 1,842 2,236 2,312 3,296 -41.54%
-
NP to SH 1,472 2,686 3,908 2,389 2,342 2,398 3,356 -42.24%
-
Tax Rate -1.45% 0.79% 0.11% -2,919.67% 20.40% -17.36% -8.99% -
Total Cost 154,629 182,148 181,312 201,928 174,028 179,420 172,132 -6.89%
-
Net Worth 236,785 233,781 254,019 218,099 228,818 232,064 233,460 0.94%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 236,785 233,781 254,019 218,099 228,818 232,064 233,460 0.94%
NOSH 526,190 497,407 488,499 419,423 408,604 386,774 364,782 27.63%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.94% 1.36% 1.92% 0.90% 1.27% 1.27% 1.88% -
ROE 0.62% 1.15% 1.54% 1.10% 1.02% 1.03% 1.44% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 29.67 37.12 37.84 48.58 43.14 46.99 48.09 -27.50%
EPS 0.27 0.54 0.80 0.57 0.57 0.62 0.92 -55.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.52 0.52 0.56 0.60 0.64 -20.91%
Adjusted Per Share Value based on latest NOSH - 423,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.73 11.52 11.53 12.71 10.99 11.33 10.94 -7.51%
EPS 0.09 0.17 0.24 0.15 0.15 0.15 0.21 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1477 0.1458 0.1584 0.136 0.1427 0.1447 0.1456 0.95%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.11 0.16 0.125 0.16 0.175 0.17 0.23 -
P/RPS 0.37 0.43 0.33 0.33 0.41 0.36 0.48 -15.91%
P/EPS 39.32 29.63 15.63 28.09 30.52 27.42 25.00 35.20%
EY 2.54 3.38 6.40 3.56 3.28 3.65 4.00 -26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.24 0.31 0.31 0.28 0.36 -23.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 -
Price 0.105 0.115 0.16 0.12 0.16 0.185 0.20 -
P/RPS 0.35 0.31 0.42 0.25 0.37 0.39 0.42 -11.43%
P/EPS 37.53 21.30 20.00 21.07 27.91 29.84 21.74 43.85%
EY 2.66 4.70 5.00 4.75 3.58 3.35 4.60 -30.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.31 0.23 0.29 0.31 0.31 -18.02%

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