[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2008 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 131.01%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 338,313 223,709 133,142 564,882 356,499 243,601 137,991 81.72%
PBT 6,231 5,515 3,003 27,960 10,364 2,920 2,766 71.76%
Tax -573 -697 -458 1,423 2,256 3,176 1,219 -
NP 5,658 4,818 2,545 29,383 12,620 6,096 3,985 26.29%
-
NP to SH 5,503 4,517 2,445 29,080 12,588 6,913 4,119 21.28%
-
Tax Rate 9.20% 12.64% 15.25% -5.09% -21.77% -108.77% -44.07% -
Total Cost 332,655 218,891 130,597 535,499 343,879 237,505 134,006 83.23%
-
Net Worth 244,118 242,375 241,737 238,988 222,710 221,659 219,865 7.21%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 4,156 - -
Div Payout % - - - - - 60.12% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 244,118 242,375 241,737 238,988 222,710 221,659 219,865 7.21%
NOSH 137,919 137,713 138,135 138,143 138,329 138,537 139,155 -0.59%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.67% 2.15% 1.91% 5.20% 3.54% 2.50% 2.89% -
ROE 2.25% 1.86% 1.01% 12.17% 5.65% 3.12% 1.87% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 245.30 162.45 96.39 408.91 257.72 175.84 99.16 82.81%
EPS 3.99 3.28 1.77 21.09 9.10 4.99 2.96 22.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.77 1.76 1.75 1.73 1.61 1.60 1.58 7.85%
Adjusted Per Share Value based on latest NOSH - 137,876
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 22.14 14.64 8.71 36.97 23.33 15.94 9.03 81.72%
EPS 0.36 0.30 0.16 1.90 0.82 0.45 0.27 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.00 -
NAPS 0.1598 0.1586 0.1582 0.1564 0.1458 0.1451 0.1439 7.22%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.45 0.48 0.54 0.65 0.65 0.83 1.00 -
P/RPS 0.18 0.30 0.56 0.16 0.25 0.47 1.01 -68.29%
P/EPS 11.28 14.63 30.51 3.09 7.14 16.63 33.78 -51.83%
EY 8.87 6.83 3.28 32.39 14.00 6.01 2.96 107.71%
DY 0.00 0.00 0.00 0.00 0.00 3.61 0.00 -
P/NAPS 0.25 0.27 0.31 0.38 0.40 0.52 0.63 -45.96%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 22/05/09 27/02/09 28/11/08 29/08/08 03/06/08 29/02/08 30/11/07 -
Price 0.58 0.44 0.49 0.57 0.76 0.68 0.83 -
P/RPS 0.24 0.27 0.51 0.14 0.29 0.39 0.84 -56.58%
P/EPS 14.54 13.41 27.68 2.71 8.35 13.63 28.04 -35.42%
EY 6.88 7.45 3.61 36.93 11.97 7.34 3.57 54.80%
DY 0.00 0.00 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.33 0.25 0.28 0.33 0.47 0.43 0.53 -27.06%

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