[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -16.08%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 532,568 564,882 475,332 487,202 551,964 549,124 659,521 -13.25%
PBT 12,012 27,960 13,818 5,840 11,064 18,729 24,493 -37.72%
Tax -1,832 1,423 3,008 6,352 4,876 7,824 3,384 -
NP 10,180 29,383 16,826 12,192 15,940 26,553 27,877 -48.81%
-
NP to SH 9,780 29,080 16,784 13,826 16,476 26,302 27,810 -50.08%
-
Tax Rate 15.25% -5.09% -21.77% -108.77% -44.07% -41.77% -13.82% -
Total Cost 522,388 535,499 458,505 475,010 536,024 522,571 631,644 -11.86%
-
Net Worth 241,737 238,988 222,710 221,659 219,865 220,325 210,296 9.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 8,312 - - - -
Div Payout % - - - 60.12% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 241,737 238,988 222,710 221,659 219,865 220,325 210,296 9.70%
NOSH 138,135 138,143 138,329 138,537 139,155 143,068 143,058 -2.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.91% 5.20% 3.54% 2.50% 2.89% 4.84% 4.23% -
ROE 4.05% 12.17% 7.54% 6.24% 7.49% 11.94% 13.22% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 385.54 408.91 343.62 351.68 396.65 383.82 461.01 -11.20%
EPS 7.08 21.09 12.13 9.98 11.84 18.40 19.44 -48.90%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.61 1.60 1.58 1.54 1.47 12.29%
Adjusted Per Share Value based on latest NOSH - 138,316
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.21 35.23 29.64 30.38 34.42 34.24 41.13 -13.25%
EPS 0.61 1.81 1.05 0.86 1.03 1.64 1.73 -49.99%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.1507 0.149 0.1389 0.1382 0.1371 0.1374 0.1311 9.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.65 0.65 0.83 1.00 0.89 0.96 -
P/RPS 0.14 0.16 0.19 0.24 0.25 0.23 0.21 -23.62%
P/EPS 7.63 3.09 5.36 8.32 8.45 4.84 4.94 33.51%
EY 13.11 32.39 18.67 12.02 11.84 20.66 20.25 -25.10%
DY 0.00 0.00 0.00 7.23 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.40 0.52 0.63 0.58 0.65 -38.87%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 -
Price 0.49 0.57 0.76 0.68 0.83 1.03 0.82 -
P/RPS 0.13 0.14 0.22 0.19 0.21 0.27 0.18 -19.45%
P/EPS 6.92 2.71 6.26 6.81 7.01 5.60 4.22 38.93%
EY 14.45 36.93 15.96 14.68 14.27 17.85 23.71 -28.05%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.47 0.43 0.53 0.67 0.56 -36.92%

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