[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -3.5%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 175,428 162,136 176,468 191,624 181,904 188,420 191,637 -5.71%
PBT 3,024 -12,929 -18,284 -24,952 -24,116 -72,128 -63,934 -
Tax 272 -331 -48 388 364 14,854 -566 -
NP 3,296 -13,260 -18,332 -24,564 -23,752 -57,274 -64,501 -
-
NP to SH 3,356 -13,259 -18,280 -24,290 -23,468 -56,941 -64,130 -
-
Tax Rate -8.99% - - - - - - -
Total Cost 172,132 175,396 194,800 216,188 205,656 245,694 256,138 -23.25%
-
Net Worth 233,460 167,581 151,900 210,235 215,239 279,711 231,023 0.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 233,460 167,581 151,900 210,235 215,239 279,711 231,023 0.70%
NOSH 364,782 223,442 194,744 173,748 173,579 173,733 173,701 63.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.88% -8.18% -10.39% -12.82% -13.06% -30.40% -33.66% -
ROE 1.44% -7.91% -12.03% -11.55% -10.90% -20.36% -27.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 48.09 72.56 90.62 110.29 104.80 108.45 110.33 -42.48%
EPS 0.92 -5.93 -9.39 -13.98 -13.52 -32.78 -36.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.75 0.78 1.21 1.24 1.61 1.33 -38.56%
Adjusted Per Share Value based on latest NOSH - 173,905
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.94 10.11 11.00 11.95 11.34 11.75 11.95 -5.71%
EPS 0.21 -0.83 -1.14 -1.51 -1.46 -3.55 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1045 0.0947 0.1311 0.1342 0.1744 0.1441 0.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.23 0.22 0.20 0.23 0.23 0.215 0.28 -
P/RPS 0.48 0.30 0.22 0.21 0.22 0.20 0.25 54.41%
P/EPS 25.00 -3.71 -2.13 -1.65 -1.70 -0.66 -0.76 -
EY 4.00 -26.97 -46.93 -60.78 -58.78 -152.44 -131.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.26 0.19 0.19 0.13 0.21 43.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.20 0.25 0.17 0.20 0.24 0.215 0.27 -
P/RPS 0.42 0.34 0.19 0.18 0.23 0.20 0.24 45.17%
P/EPS 21.74 -4.21 -1.81 -1.43 -1.78 -0.66 -0.73 -
EY 4.60 -23.74 -55.22 -69.90 -56.33 -152.44 -136.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.22 0.17 0.19 0.13 0.20 33.89%

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