[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -93.26%
YoY- -81.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 446,083 376,694 220,807 103,031 457,279 338,313 223,709 58.62%
PBT 3,203 1,665 1,017 636 7,145 6,231 5,515 -30.45%
Tax -677 -205 -141 -92 -559 -573 -697 -1.92%
NP 2,526 1,460 876 544 6,586 5,658 4,818 -35.05%
-
NP to SH 2,526 1,351 767 446 6,613 5,503 4,517 -32.19%
-
Tax Rate 21.14% 12.31% 13.86% 14.47% 7.82% 9.20% 12.64% -
Total Cost 443,557 375,234 219,931 102,487 450,693 332,655 218,891 60.34%
-
Net Worth 268,565 251,905 243,796 243,906 245,363 244,118 242,375 7.09%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 13 - - - -
Div Payout % - - - 3.12% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 268,565 251,905 243,796 243,906 245,363 244,118 242,375 7.09%
NOSH 186,503 140,729 136,964 139,375 137,844 137,919 137,713 22.47%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.57% 0.39% 0.40% 0.53% 1.44% 1.67% 2.15% -
ROE 0.94% 0.54% 0.31% 0.18% 2.70% 2.25% 1.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 239.18 267.67 161.22 73.92 331.73 245.30 162.45 29.51%
EPS 1.68 0.96 0.56 0.32 5.15 3.99 3.28 -36.06%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.44 1.79 1.78 1.75 1.78 1.77 1.76 -12.55%
Adjusted Per Share Value based on latest NOSH - 139,375
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.82 23.49 13.77 6.42 28.52 21.10 13.95 58.63%
EPS 0.16 0.08 0.05 0.03 0.41 0.34 0.28 -31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1571 0.152 0.1521 0.153 0.1522 0.1511 7.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.44 0.52 0.47 0.54 0.66 0.45 0.48 -
P/RPS 0.18 0.19 0.29 0.73 0.20 0.18 0.30 -28.92%
P/EPS 32.49 54.17 83.93 168.75 13.76 11.28 14.63 70.46%
EY 3.08 1.85 1.19 0.59 7.27 8.87 6.83 -41.27%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.31 0.37 0.25 0.27 9.67%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 -
Price 0.45 0.44 0.50 0.52 0.60 0.58 0.44 -
P/RPS 0.19 0.16 0.31 0.70 0.18 0.24 0.27 -20.93%
P/EPS 33.23 45.83 89.29 162.50 12.51 14.54 13.41 83.42%
EY 3.01 2.18 1.12 0.62 8.00 6.88 7.45 -45.43%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.28 0.30 0.34 0.33 0.25 15.46%

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