[MAXLAND] QoQ Quarter Result on 30-Jun-2005 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -10.87%
YoY- 79.03%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 151,481 94,078 85,192 110,831 81,350 50,142 39,068 147.01%
PBT 5,871 5,663 4,038 5,159 5,869 4,354 2,413 80.99%
Tax -681 -348 -248 -839 -1,022 -804 -386 46.05%
NP 5,190 5,315 3,790 4,320 4,847 3,550 2,027 87.26%
-
NP to SH 5,190 5,315 3,790 4,320 4,847 3,550 2,027 87.26%
-
Tax Rate 11.60% 6.15% 6.14% 16.26% 17.41% 18.47% 16.00% -
Total Cost 146,291 88,763 81,402 106,511 76,503 46,592 37,041 150.06%
-
Net Worth 173,927 176,234 85,811 65,801 78,638 75,337 97,943 46.69%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,087 - - - - - - -
Div Payout % 40.21% - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 173,927 176,234 85,811 65,801 78,638 75,337 97,943 46.69%
NOSH 139,142 139,868 143,018 143,046 142,979 114,147 85,168 38.75%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.43% 5.65% 4.45% 3.90% 5.96% 7.08% 5.19% -
ROE 2.98% 3.02% 4.42% 6.57% 6.16% 4.71% 2.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.87 67.26 59.57 77.48 56.90 43.93 45.87 78.02%
EPS 3.73 3.80 2.65 3.02 3.39 3.11 2.38 34.96%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 0.60 0.46 0.55 0.66 1.15 5.72%
Adjusted Per Share Value based on latest NOSH - 143,046
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.91 6.16 5.58 7.25 5.32 3.28 2.56 146.74%
EPS 0.34 0.35 0.25 0.28 0.32 0.23 0.13 89.93%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1153 0.0562 0.0431 0.0515 0.0493 0.0641 46.67%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.50 0.45 0.47 0.49 0.81 1.11 0.80 -
P/RPS 0.46 0.67 0.79 0.63 1.42 2.53 1.74 -58.84%
P/EPS 13.40 11.84 17.74 16.23 23.89 35.69 33.61 -45.86%
EY 7.46 8.44 5.64 6.16 4.19 2.80 2.98 84.46%
DY 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.78 1.07 1.47 1.68 0.70 -31.16%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 -
Price 0.52 0.50 0.43 0.49 0.67 0.89 0.99 -
P/RPS 0.48 0.74 0.72 0.63 1.18 2.03 2.16 -63.34%
P/EPS 13.94 13.16 16.23 16.23 19.76 28.62 41.60 -51.78%
EY 7.17 7.60 6.16 6.16 5.06 3.49 2.40 107.56%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.72 1.07 1.22 1.35 0.86 -38.01%

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