[MAXLAND] QoQ Quarter Result on 30-Jun-2002 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 79.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 28,516 28,826 26,931 31,966 22,258 21,586 23,158 14.89%
PBT 3,758 3,569 4,966 8,231 4,772 4,631 5,062 -18.02%
Tax -1,052 -300 -500 -1,444 -993 -1,094 -1,131 -4.71%
NP 2,706 3,269 4,466 6,787 3,779 3,537 3,931 -22.05%
-
NP to SH 2,706 3,269 4,466 6,787 3,779 3,537 3,931 -22.05%
-
Tax Rate 27.99% 8.41% 10.07% 17.54% 20.81% 23.62% 22.34% -
Total Cost 25,810 25,557 22,465 25,179 18,479 18,049 19,227 21.71%
-
Net Worth 86,796 87,684 84,216 76,545 67,238 66,318 48,326 47.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 3,402 - - - -
Div Payout % - - - 50.13% - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 86,796 87,684 84,216 76,545 67,238 66,318 48,326 47.80%
NOSH 85,094 85,130 85,066 85,050 85,112 85,024 72,128 11.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.49% 11.34% 16.58% 21.23% 16.98% 16.39% 16.97% -
ROE 3.12% 3.73% 5.30% 8.87% 5.62% 5.33% 8.13% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.51 33.86 31.66 37.58 26.15 25.39 32.11 2.88%
EPS 3.18 3.84 5.25 7.98 4.44 4.16 5.45 -30.19%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 0.99 0.90 0.79 0.78 0.67 32.37%
Adjusted Per Share Value based on latest NOSH - 85,050
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.87 1.89 1.76 2.09 1.46 1.41 1.52 14.82%
EPS 0.18 0.21 0.29 0.44 0.25 0.23 0.26 -21.75%
DPS 0.00 0.00 0.00 0.22 0.00 0.00 0.00 -
NAPS 0.0568 0.0574 0.0551 0.0501 0.044 0.0434 0.0316 47.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.86 0.95 0.94 1.02 1.31 0.00 0.00 -
P/RPS 2.57 2.81 2.97 2.71 5.01 0.00 0.00 -
P/EPS 27.04 24.74 17.90 12.78 29.50 0.00 0.00 -
EY 3.70 4.04 5.59 7.82 3.39 0.00 0.00 -
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.95 1.13 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 24/05/02 27/03/02 26/12/01 -
Price 0.97 0.92 0.98 1.04 1.16 1.29 0.00 -
P/RPS 2.89 2.72 3.10 2.77 4.44 5.08 0.00 -
P/EPS 30.50 23.96 18.67 13.03 26.13 31.01 0.00 -
EY 3.28 4.17 5.36 7.67 3.83 3.22 0.00 -
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.99 1.16 1.47 1.65 0.00 -

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