[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -107.01%
YoY- 56.03%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 43,857 162,136 132,351 95,812 45,476 188,420 143,728 -54.64%
PBT 756 -12,929 -13,713 -12,476 -6,029 -72,128 -47,951 -
Tax 68 -331 -36 194 91 14,854 -425 -
NP 824 -13,260 -13,749 -12,282 -5,938 -57,274 -48,376 -
-
NP to SH 839 -13,259 -13,710 -12,145 -5,867 -56,941 -48,098 -
-
Tax Rate -8.99% - - - - - - -
Total Cost 43,033 175,396 146,100 108,094 51,414 245,694 192,104 -63.08%
-
Net Worth 233,460 167,581 151,900 210,235 215,239 279,711 231,023 0.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 233,460 167,581 151,900 210,235 215,239 279,711 231,023 0.70%
NOSH 364,782 223,442 194,744 173,748 173,579 173,733 173,701 63.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.88% -8.18% -10.39% -12.82% -13.06% -30.40% -33.66% -
ROE 0.36% -7.91% -9.03% -5.78% -2.73% -20.36% -20.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.02 72.56 67.96 55.14 26.20 108.45 82.74 -72.33%
EPS 0.23 -5.93 -7.04 -6.99 -3.38 -32.78 -27.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.75 0.78 1.21 1.24 1.61 1.33 -38.56%
Adjusted Per Share Value based on latest NOSH - 173,905
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.73 10.11 8.25 5.97 2.84 11.75 8.96 -54.68%
EPS 0.05 -0.83 -0.85 -0.76 -0.37 -3.55 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1045 0.0947 0.1311 0.1342 0.1744 0.1441 0.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.23 0.22 0.20 0.23 0.23 0.215 0.28 -
P/RPS 1.91 0.30 0.29 0.42 0.88 0.20 0.34 215.67%
P/EPS 100.00 -3.71 -2.84 -3.29 -6.80 -0.66 -1.01 -
EY 1.00 -26.97 -35.20 -30.39 -14.70 -152.44 -98.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.26 0.19 0.19 0.13 0.21 43.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.20 0.25 0.17 0.20 0.24 0.215 0.27 -
P/RPS 1.66 0.34 0.25 0.36 0.92 0.20 0.33 193.29%
P/EPS 86.96 -4.21 -2.41 -2.86 -7.10 -0.66 -0.98 -
EY 1.15 -23.74 -41.41 -34.95 -14.08 -152.44 -102.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.22 0.17 0.19 0.13 0.20 33.89%

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