[MAXLAND] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 142.1%
YoY- 96.23%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 151,641 99,292 400,686 326,285 215,039 99,845 446,083 -51.19%
PBT 954 272 3,888 2,755 1,214 688 3,203 -55.30%
Tax -139 237 347 -104 -90 -72 -677 -65.09%
NP 815 509 4,235 2,651 1,124 616 2,526 -52.86%
-
NP to SH 737 509 4,133 2,651 1,095 616 2,526 -55.91%
-
Tax Rate 14.57% -87.13% -8.92% 3.77% 7.41% 10.47% 21.14% -
Total Cost 150,826 98,783 396,451 323,634 213,915 99,229 443,557 -51.18%
-
Net Worth 274,532 316,004 285,096 282,515 264,624 273,687 268,565 1.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 274,532 316,004 285,096 282,515 264,624 273,687 268,565 1.47%
NOSH 184,249 212,083 191,339 193,503 182,499 188,750 186,503 -0.80%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.54% 0.51% 1.06% 0.81% 0.52% 0.62% 0.57% -
ROE 0.27% 0.16% 1.45% 0.94% 0.41% 0.23% 0.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 82.30 46.82 209.41 168.62 117.83 52.90 239.18 -50.80%
EPS 0.40 0.24 2.22 1.37 0.60 0.32 1.68 -61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.49 1.49 1.46 1.45 1.45 1.44 2.29%
Adjusted Per Share Value based on latest NOSH - 183,975
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.92 6.50 26.22 21.35 14.07 6.53 29.19 -51.20%
EPS 0.05 0.03 0.27 0.17 0.07 0.04 0.17 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1797 0.2068 0.1866 0.1849 0.1732 0.1791 0.1758 1.46%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.40 0.34 0.50 0.73 0.60 0.45 0.44 -
P/RPS 0.49 0.73 0.24 0.43 0.51 0.85 0.18 94.60%
P/EPS 100.00 141.67 23.15 53.28 100.00 137.89 32.49 111.15%
EY 1.00 0.71 4.32 1.88 1.00 0.73 3.08 -52.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.34 0.50 0.41 0.31 0.31 -8.77%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 25/11/11 26/08/11 24/05/11 28/02/11 26/11/10 27/08/10 -
Price 0.43 0.43 0.38 0.60 0.53 0.47 0.45 -
P/RPS 0.52 0.92 0.18 0.36 0.45 0.89 0.19 95.30%
P/EPS 107.50 179.17 17.59 43.80 88.33 144.01 33.23 118.26%
EY 0.93 0.56 5.68 2.28 1.13 0.69 3.01 -54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.26 0.41 0.37 0.32 0.31 -4.33%

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