[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 54.1%
YoY- 99.21%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 330,751 179,270 85,192 304,327 170,561 89,210 39,068 315.92%
PBT 15,598 9,727 4,038 17,494 12,634 6,767 2,413 247.40%
Tax -1,277 -596 -248 -1,432 -2,211 -1,190 -386 122.18%
NP 14,321 9,131 3,790 16,062 10,423 5,577 2,027 268.63%
-
NP to SH 14,321 9,131 3,790 16,062 10,423 5,577 2,027 268.63%
-
Tax Rate 8.19% 6.13% 6.14% 8.19% 17.50% 17.59% 16.00% -
Total Cost 316,430 170,139 81,402 288,265 160,138 83,633 37,041 318.43%
-
Net Worth 175,847 178,096 81,532 140,296 60,985 65,728 97,943 47.77%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,110 - - - - - - -
Div Payout % 14.73% - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 175,847 178,096 81,532 140,296 60,985 65,728 97,943 47.77%
NOSH 140,677 141,346 135,886 118,895 110,882 99,589 85,168 39.77%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.33% 5.09% 4.45% 5.28% 6.11% 6.25% 5.19% -
ROE 8.14% 5.13% 4.65% 11.45% 17.09% 8.48% 2.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 235.11 126.83 62.69 255.96 153.82 89.58 45.87 197.57%
EPS 10.18 6.46 2.65 12.40 9.40 5.60 2.38 163.73%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 0.60 1.18 0.55 0.66 1.15 5.72%
Adjusted Per Share Value based on latest NOSH - 143,046
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.65 11.73 5.58 19.92 11.16 5.84 2.56 315.63%
EPS 0.94 0.60 0.25 1.05 0.68 0.36 0.13 274.38%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1166 0.0534 0.0918 0.0399 0.043 0.0641 47.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.45 0.47 0.49 0.81 1.11 0.80 -
P/RPS 0.21 0.35 0.75 0.19 0.53 1.24 1.74 -75.60%
P/EPS 4.91 6.97 16.85 3.63 8.62 19.82 33.61 -72.29%
EY 20.36 14.36 5.93 27.57 11.60 5.05 2.98 260.48%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.78 0.42 1.47 1.68 0.70 -31.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 -
Price 0.52 0.50 0.43 0.49 0.67 0.89 0.99 -
P/RPS 0.22 0.39 0.69 0.19 0.44 0.99 2.16 -78.22%
P/EPS 5.11 7.74 15.42 3.63 7.13 15.89 41.60 -75.32%
EY 19.58 12.92 6.49 27.57 14.03 6.29 2.40 305.77%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.72 0.42 1.22 1.35 0.86 -38.01%

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