[MAXLAND] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -2.31%
YoY- 112.82%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 184,658 184,856 203,770 176,264 181,732 175,428 162,136 9.03%
PBT 2,530 3,548 61 2,809 1,970 3,024 -12,929 -
Tax -20 -4 1,781 -573 342 272 -331 -84.52%
NP 2,510 3,544 1,842 2,236 2,312 3,296 -13,260 -
-
NP to SH 2,686 3,908 2,389 2,342 2,398 3,356 -13,259 -
-
Tax Rate 0.79% 0.11% -2,919.67% 20.40% -17.36% -8.99% - -
Total Cost 182,148 181,312 201,928 174,028 179,420 172,132 175,396 2.54%
-
Net Worth 233,781 254,019 218,099 228,818 232,064 233,460 167,581 24.77%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 233,781 254,019 218,099 228,818 232,064 233,460 167,581 24.77%
NOSH 497,407 488,499 419,423 408,604 386,774 364,782 223,442 70.24%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.36% 1.92% 0.90% 1.27% 1.27% 1.88% -8.18% -
ROE 1.15% 1.54% 1.10% 1.02% 1.03% 1.44% -7.91% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.12 37.84 48.58 43.14 46.99 48.09 72.56 -35.95%
EPS 0.54 0.80 0.57 0.57 0.62 0.92 -5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.52 0.56 0.60 0.64 0.75 -26.70%
Adjusted Per Share Value based on latest NOSH - 398,571
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.08 12.10 13.34 11.54 11.89 11.48 10.61 9.00%
EPS 0.18 0.26 0.16 0.15 0.16 0.22 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1662 0.1427 0.1498 0.1519 0.1528 0.1097 24.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.16 0.125 0.16 0.175 0.17 0.23 0.22 -
P/RPS 0.43 0.33 0.33 0.41 0.36 0.48 0.30 27.04%
P/EPS 29.63 15.63 28.09 30.52 27.42 25.00 -3.71 -
EY 3.38 6.40 3.56 3.28 3.65 4.00 -26.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.24 0.31 0.31 0.28 0.36 0.29 11.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 -
Price 0.115 0.16 0.12 0.16 0.185 0.20 0.25 -
P/RPS 0.31 0.42 0.25 0.37 0.39 0.42 0.34 -5.95%
P/EPS 21.30 20.00 21.07 27.91 29.84 21.74 -4.21 -
EY 4.70 5.00 4.75 3.58 3.35 4.60 -23.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.23 0.29 0.31 0.31 0.33 -19.08%

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