[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 84.74%
YoY- -34.66%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 103,031 457,279 338,313 223,709 133,142 564,882 356,499 -56.25%
PBT 636 7,145 6,231 5,515 3,003 27,960 10,364 -84.41%
Tax -92 -559 -573 -697 -458 1,423 2,256 -
NP 544 6,586 5,658 4,818 2,545 29,383 12,620 -87.68%
-
NP to SH 446 6,613 5,503 4,517 2,445 29,080 12,588 -89.19%
-
Tax Rate 14.47% 7.82% 9.20% 12.64% 15.25% -5.09% -21.77% -
Total Cost 102,487 450,693 332,655 218,891 130,597 535,499 343,879 -55.34%
-
Net Worth 243,906 245,363 244,118 242,375 241,737 238,988 222,710 6.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 13 - - - - - - -
Div Payout % 3.12% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 243,906 245,363 244,118 242,375 241,737 238,988 222,710 6.24%
NOSH 139,375 137,844 137,919 137,713 138,135 138,143 138,329 0.50%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.53% 1.44% 1.67% 2.15% 1.91% 5.20% 3.54% -
ROE 0.18% 2.70% 2.25% 1.86% 1.01% 12.17% 5.65% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.92 331.73 245.30 162.45 96.39 408.91 257.72 -56.47%
EPS 0.32 5.15 3.99 3.28 1.77 21.09 9.10 -89.24%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.78 1.77 1.76 1.75 1.73 1.61 5.71%
Adjusted Per Share Value based on latest NOSH - 138,133
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.74 29.93 22.14 14.64 8.71 36.97 23.33 -56.26%
EPS 0.03 0.43 0.36 0.30 0.16 1.90 0.82 -88.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1606 0.1598 0.1586 0.1582 0.1564 0.1458 6.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.66 0.45 0.48 0.54 0.65 0.65 -
P/RPS 0.73 0.20 0.18 0.30 0.56 0.16 0.25 104.16%
P/EPS 168.75 13.76 11.28 14.63 30.51 3.09 7.14 721.98%
EY 0.59 7.27 8.87 6.83 3.28 32.39 14.00 -87.86%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.25 0.27 0.31 0.38 0.40 -15.61%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 22/05/09 27/02/09 28/11/08 29/08/08 03/06/08 -
Price 0.52 0.60 0.58 0.44 0.49 0.57 0.76 -
P/RPS 0.70 0.18 0.24 0.27 0.51 0.14 0.29 79.84%
P/EPS 162.50 12.51 14.54 13.41 27.68 2.71 8.35 622.20%
EY 0.62 8.00 6.88 7.45 3.61 36.93 11.97 -86.07%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.33 0.25 0.28 0.33 0.47 -25.84%

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