[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 35.97%
YoY- 118.02%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 117,076 92,329 46,214 203,770 132,198 90,866 43,857 92.32%
PBT 1,088 1,265 887 61 2,107 985 756 27.44%
Tax 16 -10 -1 1,781 -430 171 68 -61.85%
NP 1,104 1,255 886 1,842 1,677 1,156 824 21.51%
-
NP to SH 1,104 1,343 977 2,389 1,757 1,199 839 20.06%
-
Tax Rate -1.47% 0.79% 0.11% -2,919.67% 20.41% -17.36% -8.99% -
Total Cost 115,972 91,074 45,328 201,928 130,521 89,710 43,033 93.54%
-
Net Worth 236,785 233,781 254,019 218,099 228,818 232,064 233,460 0.94%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 236,785 233,781 254,019 218,099 228,818 232,064 233,460 0.94%
NOSH 526,190 497,407 488,499 419,423 408,604 386,774 364,782 27.63%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.94% 1.36% 1.92% 0.90% 1.27% 1.27% 1.88% -
ROE 0.47% 0.57% 0.38% 1.10% 0.77% 0.52% 0.36% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.25 18.56 9.46 48.58 32.35 23.49 12.02 50.70%
EPS 0.20 0.27 0.20 0.57 0.43 0.31 0.23 -8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.52 0.52 0.56 0.60 0.64 -20.91%
Adjusted Per Share Value based on latest NOSH - 423,999
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.66 6.04 3.02 13.34 8.65 5.95 2.87 92.29%
EPS 0.07 0.09 0.06 0.16 0.11 0.08 0.05 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.155 0.153 0.1662 0.1427 0.1498 0.1519 0.1528 0.95%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.11 0.16 0.125 0.16 0.175 0.17 0.23 -
P/RPS 0.49 0.86 1.32 0.33 0.54 0.72 1.91 -59.59%
P/EPS 52.43 59.26 62.50 28.09 40.70 54.84 100.00 -34.95%
EY 1.91 1.69 1.60 3.56 2.46 1.82 1.00 53.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.34 0.24 0.31 0.31 0.28 0.36 -23.66%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 -
Price 0.105 0.115 0.16 0.12 0.16 0.185 0.20 -
P/RPS 0.47 0.62 1.69 0.25 0.49 0.79 1.66 -56.84%
P/EPS 50.05 42.59 80.00 21.07 37.21 59.68 86.96 -30.78%
EY 2.00 2.35 1.25 4.75 2.69 1.68 1.15 44.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.31 0.23 0.29 0.31 0.31 -18.02%

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