[MAXLAND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 34.99%
YoY- -7.42%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 84,163 36,631 125,733 84,273 55,757 26,931 98,948 -10.20%
PBT 5,395 2,566 14,323 12,292 8,534 4,966 22,724 -61.55%
Tax -1,025 -565 -2,979 -1,852 -800 -500 -4,661 -63.46%
NP 4,370 2,001 11,344 10,440 7,734 4,466 18,063 -61.07%
-
NP to SH 4,370 2,001 11,344 10,440 7,734 4,466 18,063 -61.07%
-
Tax Rate 19.00% 22.02% 20.80% 15.07% 9.37% 10.07% 20.51% -
Total Cost 79,793 34,630 114,389 73,833 48,023 22,465 80,885 -0.89%
-
Net Worth 94,371 91,960 89,249 86,716 87,538 84,216 76,502 14.97%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 3,400 -
Div Payout % - - - - - - 18.82% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 94,371 91,960 89,249 86,716 87,538 84,216 76,502 14.97%
NOSH 85,019 85,148 85,000 85,016 84,989 85,066 85,002 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.19% 5.46% 9.02% 12.39% 13.87% 16.58% 18.26% -
ROE 4.63% 2.18% 12.71% 12.04% 8.83% 5.30% 23.61% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 98.99 43.02 147.92 99.13 65.60 31.66 116.41 -10.21%
EPS 5.14 2.35 13.35 12.28 9.10 5.25 21.25 -61.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.11 1.08 1.05 1.02 1.03 0.99 0.90 14.96%
Adjusted Per Share Value based on latest NOSH - 85,094
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.25 2.28 7.84 5.26 3.48 1.68 6.17 -10.17%
EPS 0.27 0.12 0.71 0.65 0.48 0.28 1.13 -61.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.21 -
NAPS 0.0588 0.0573 0.0557 0.0541 0.0546 0.0525 0.0477 14.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.03 0.99 1.01 0.86 0.95 0.94 1.02 -
P/RPS 1.04 2.30 0.68 0.87 1.45 2.97 0.88 11.74%
P/EPS 20.04 42.13 7.57 7.00 10.44 17.90 4.80 158.60%
EY 4.99 2.37 13.21 14.28 9.58 5.59 20.83 -61.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.92 -
P/NAPS 0.93 0.92 0.96 0.84 0.92 0.95 1.13 -12.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.10 1.15 1.05 0.97 0.92 0.98 1.04 -
P/RPS 1.11 2.67 0.71 0.98 1.40 3.10 0.89 15.81%
P/EPS 21.40 48.94 7.87 7.90 10.11 18.67 4.89 166.83%
EY 4.67 2.04 12.71 12.66 9.89 5.36 20.43 -62.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.85 -
P/NAPS 0.99 1.06 1.00 0.95 0.89 0.99 1.16 -9.99%

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