[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -21.85%
YoY- -67.41%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 219,476 216,464 275,746 309,161 303,282 397,168 400,686 -32.93%
PBT -56,592 -28,096 -5,670 -1,412 1,908 1,088 3,888 -
Tax 946 3,100 7,219 2,693 -278 948 347 94.56%
NP -55,646 -24,996 1,549 1,281 1,630 2,036 4,235 -
-
NP to SH -55,246 -24,640 1,545 1,152 1,474 2,036 4,133 -
-
Tax Rate - - - - 14.57% -87.13% -8.92% -
Total Cost 275,122 241,460 274,197 307,880 301,652 395,132 396,451 -21.52%
-
Net Worth 251,907 272,428 298,372 279,860 274,532 316,004 285,096 -7.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 251,907 272,428 298,372 279,860 274,532 316,004 285,096 -7.88%
NOSH 173,729 173,521 185,324 187,826 184,249 212,083 191,339 -6.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -25.35% -11.55% 0.56% 0.41% 0.54% 0.51% 1.06% -
ROE -21.93% -9.04% 0.52% 0.41% 0.54% 0.64% 1.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 126.33 124.75 148.79 164.60 164.60 187.27 209.41 -28.49%
EPS -31.80 -14.20 0.89 0.61 0.80 0.96 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.57 1.61 1.49 1.49 1.49 1.49 -1.78%
Adjusted Per Share Value based on latest NOSH - 192,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.69 13.50 17.20 19.28 18.91 24.77 24.99 -32.92%
EPS -3.45 -1.54 0.10 0.07 0.09 0.13 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.1699 0.1861 0.1745 0.1712 0.1971 0.1778 -7.88%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.31 0.35 0.40 0.40 0.34 0.50 -
P/RPS 0.23 0.25 0.24 0.24 0.24 0.18 0.24 -2.78%
P/EPS -0.91 -2.18 41.98 65.22 50.00 35.42 23.15 -
EY -109.66 -45.81 2.38 1.53 2.00 2.82 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.22 0.27 0.27 0.23 0.34 -29.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 -
Price 0.29 0.305 0.31 0.37 0.43 0.43 0.38 -
P/RPS 0.23 0.24 0.21 0.22 0.26 0.23 0.18 17.66%
P/EPS -0.91 -2.15 37.18 60.33 53.75 44.79 17.59 -
EY -109.66 -46.56 2.69 1.66 1.86 2.23 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.25 0.29 0.29 0.26 -15.97%

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