[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 67.83%
YoY- -54.0%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 133,142 564,882 356,499 243,601 137,991 549,124 494,641 -58.21%
PBT 3,003 27,960 10,364 2,920 2,766 18,729 18,370 -70.00%
Tax -458 1,423 2,256 3,176 1,219 7,824 2,538 -
NP 2,545 29,383 12,620 6,096 3,985 26,553 20,908 -75.34%
-
NP to SH 2,445 29,080 12,588 6,913 4,119 26,302 20,858 -75.95%
-
Tax Rate 15.25% -5.09% -21.77% -108.77% -44.07% -41.77% -13.82% -
Total Cost 130,597 535,499 343,879 237,505 134,006 522,571 473,733 -57.54%
-
Net Worth 241,737 238,988 222,710 221,659 219,865 220,325 210,296 9.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 4,156 - - - -
Div Payout % - - - 60.12% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 241,737 238,988 222,710 221,659 219,865 220,325 210,296 9.70%
NOSH 138,135 138,143 138,329 138,537 139,155 143,068 143,058 -2.30%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.91% 5.20% 3.54% 2.50% 2.89% 4.84% 4.23% -
ROE 1.01% 12.17% 5.65% 3.12% 1.87% 11.94% 9.92% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.39 408.91 257.72 175.84 99.16 383.82 345.76 -57.22%
EPS 1.77 21.09 9.10 4.99 2.96 18.40 14.58 -75.38%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.61 1.60 1.58 1.54 1.47 12.29%
Adjusted Per Share Value based on latest NOSH - 138,316
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.71 36.97 23.33 15.94 9.03 35.94 32.37 -58.22%
EPS 0.16 1.90 0.82 0.45 0.27 1.72 1.37 -76.01%
DPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
NAPS 0.1582 0.1564 0.1458 0.1451 0.1439 0.1442 0.1376 9.71%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.54 0.65 0.65 0.83 1.00 0.89 0.96 -
P/RPS 0.56 0.16 0.25 0.47 1.01 0.23 0.28 58.53%
P/EPS 30.51 3.09 7.14 16.63 33.78 4.84 6.58 177.28%
EY 3.28 32.39 14.00 6.01 2.96 20.66 15.19 -63.90%
DY 0.00 0.00 0.00 3.61 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.40 0.52 0.63 0.58 0.65 -38.87%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 -
Price 0.49 0.57 0.76 0.68 0.83 1.03 0.82 -
P/RPS 0.51 0.14 0.29 0.39 0.84 0.27 0.24 65.06%
P/EPS 27.68 2.71 8.35 13.63 28.04 5.60 5.62 188.64%
EY 3.61 36.93 11.97 7.34 3.57 17.85 17.78 -65.35%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.47 0.43 0.53 0.67 0.56 -36.92%

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