[MAXLAND] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 17.23%
YoY- -67.41%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 109,738 54,116 275,746 231,871 151,641 99,292 400,686 -57.66%
PBT -28,296 -7,024 -5,670 -1,059 954 272 3,888 -
Tax 473 775 7,219 2,020 -139 237 347 22.82%
NP -27,823 -6,249 1,549 961 815 509 4,235 -
-
NP to SH -27,623 -6,160 1,545 864 737 509 4,133 -
-
Tax Rate - - - - 14.57% -87.13% -8.92% -
Total Cost 137,561 60,365 274,197 230,910 150,826 98,783 396,451 -50.46%
-
Net Worth 251,907 272,428 298,372 279,860 274,532 316,004 285,096 -7.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 251,907 272,428 298,372 279,860 274,532 316,004 285,096 -7.88%
NOSH 173,729 173,521 185,324 187,826 184,249 212,083 191,339 -6.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -25.35% -11.55% 0.56% 0.41% 0.54% 0.51% 1.06% -
ROE -10.97% -2.26% 0.52% 0.31% 0.27% 0.16% 1.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.17 31.19 148.79 123.45 82.30 46.82 209.41 -54.85%
EPS -15.90 -3.55 0.89 0.46 0.40 0.24 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.57 1.61 1.49 1.49 1.49 1.49 -1.78%
Adjusted Per Share Value based on latest NOSH - 192,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.18 3.54 18.05 15.17 9.92 6.50 26.22 -57.66%
EPS -1.81 -0.40 0.10 0.06 0.05 0.03 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1649 0.1783 0.1953 0.1832 0.1797 0.2068 0.1866 -7.87%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.31 0.35 0.40 0.40 0.34 0.50 -
P/RPS 0.46 0.99 0.24 0.32 0.49 0.73 0.24 53.99%
P/EPS -1.82 -8.73 41.98 86.96 100.00 141.67 23.15 -
EY -54.83 -11.45 2.38 1.15 1.00 0.71 4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.22 0.27 0.27 0.23 0.34 -29.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 -
Price 0.29 0.305 0.31 0.37 0.43 0.43 0.38 -
P/RPS 0.46 0.98 0.21 0.30 0.52 0.92 0.18 86.38%
P/EPS -1.82 -8.59 37.18 80.43 107.50 179.17 17.59 -
EY -54.83 -11.64 2.69 1.24 0.93 0.56 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.19 0.25 0.29 0.29 0.26 -15.97%

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