[MAXLAND] QoQ Cumulative Quarter Result on 31-Mar-2004 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 26.91%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 89,210 39,068 175,129 117,051 84,163 36,631 125,733 -20.36%
PBT 6,767 2,413 8,137 6,846 5,395 2,566 14,323 -39.20%
Tax -1,190 -386 -74 -1,300 -1,025 -565 -2,979 -45.60%
NP 5,577 2,027 8,063 5,546 4,370 2,001 11,344 -37.57%
-
NP to SH 5,577 2,027 8,063 5,546 4,370 2,001 11,344 -37.57%
-
Tax Rate 17.59% 16.00% 0.91% 18.99% 19.00% 22.02% 20.80% -
Total Cost 83,633 37,041 167,066 111,505 79,793 34,630 114,389 -18.76%
-
Net Worth 65,728 97,943 96,086 93,567 94,371 91,960 89,249 -18.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 1,700 - - - - -
Div Payout % - - 21.09% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 65,728 97,943 96,086 93,567 94,371 91,960 89,249 -18.37%
NOSH 99,589 85,168 85,032 85,061 85,019 85,148 85,000 11.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.25% 5.19% 4.60% 4.74% 5.19% 5.46% 9.02% -
ROE 8.48% 2.07% 8.39% 5.93% 4.63% 2.18% 12.71% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 89.58 45.87 205.96 137.61 98.99 43.02 147.92 -28.31%
EPS 5.60 2.38 9.49 6.52 5.14 2.35 13.35 -43.81%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.15 1.13 1.10 1.11 1.08 1.05 -26.51%
Adjusted Per Share Value based on latest NOSH - 85,217
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.84 2.56 11.46 7.66 5.51 2.40 8.23 -20.36%
EPS 0.36 0.13 0.53 0.36 0.29 0.13 0.74 -38.00%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.043 0.0641 0.0629 0.0612 0.0618 0.0602 0.0584 -18.38%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 0.80 0.81 1.04 1.03 0.99 1.01 -
P/RPS 1.24 1.74 0.39 0.76 1.04 2.30 0.68 48.98%
P/EPS 19.82 33.61 8.54 15.95 20.04 42.13 7.57 89.41%
EY 5.05 2.98 11.71 6.27 4.99 2.37 13.21 -47.17%
DY 0.00 0.00 2.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.70 0.72 0.95 0.93 0.92 0.96 44.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.89 0.99 0.78 0.88 1.10 1.15 1.05 -
P/RPS 0.99 2.16 0.38 0.64 1.11 2.67 0.71 24.68%
P/EPS 15.89 41.60 8.23 13.50 21.40 48.94 7.87 59.40%
EY 6.29 2.40 12.16 7.41 4.67 2.04 12.71 -37.30%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.86 0.69 0.80 0.99 1.06 1.00 22.03%

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