[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 73.18%
YoY- 3.49%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 36,631 125,733 84,273 55,757 26,931 98,948 66,982 -33.10%
PBT 2,566 14,323 12,292 8,534 4,966 22,724 14,495 -68.43%
Tax -565 -2,979 -1,852 -800 -500 -4,661 -3,218 -68.61%
NP 2,001 11,344 10,440 7,734 4,466 18,063 11,277 -68.38%
-
NP to SH 2,001 11,344 10,440 7,734 4,466 18,063 11,277 -68.38%
-
Tax Rate 22.02% 20.80% 15.07% 9.37% 10.07% 20.51% 22.20% -
Total Cost 34,630 114,389 73,833 48,023 22,465 80,885 55,705 -27.13%
-
Net Worth 91,960 89,249 86,716 87,538 84,216 76,502 67,185 23.25%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 3,400 - -
Div Payout % - - - - - 18.82% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 91,960 89,249 86,716 87,538 84,216 76,502 67,185 23.25%
NOSH 85,148 85,000 85,016 84,989 85,066 85,002 85,045 0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.46% 9.02% 12.39% 13.87% 16.58% 18.26% 16.84% -
ROE 2.18% 12.71% 12.04% 8.83% 5.30% 23.61% 16.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 43.02 147.92 99.13 65.60 31.66 116.41 78.76 -33.15%
EPS 2.35 13.35 12.28 9.10 5.25 21.25 13.26 -68.41%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.08 1.05 1.02 1.03 0.99 0.90 0.79 23.15%
Adjusted Per Share Value based on latest NOSH - 85,130
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.40 8.23 5.52 3.65 1.76 6.48 4.38 -33.01%
EPS 0.13 0.74 0.68 0.51 0.29 1.18 0.74 -68.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.0602 0.0584 0.0568 0.0573 0.0551 0.0501 0.044 23.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.99 1.01 0.86 0.95 0.94 1.02 1.31 -
P/RPS 2.30 0.68 0.87 1.45 2.97 0.88 1.66 24.25%
P/EPS 42.13 7.57 7.00 10.44 17.90 4.80 9.88 162.72%
EY 2.37 13.21 14.28 9.58 5.59 20.83 10.12 -61.97%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.92 0.96 0.84 0.92 0.95 1.13 1.66 -32.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 -
Price 1.15 1.05 0.97 0.92 0.98 1.04 1.16 -
P/RPS 2.67 0.71 0.98 1.40 3.10 0.89 1.47 48.81%
P/EPS 48.94 7.87 7.90 10.11 18.67 4.89 8.75 214.76%
EY 2.04 12.71 12.66 9.89 5.36 20.43 11.43 -68.26%
DY 0.00 0.00 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 1.06 1.00 0.95 0.89 0.99 1.16 1.47 -19.57%

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