[MAXLAND] QoQ Quarter Result on 30-Sep-2005 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -12.27%
YoY- 86.98%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 171,497 151,481 94,078 85,192 110,831 81,350 50,142 127.51%
PBT 6,129 5,871 5,663 4,038 5,159 5,869 4,354 25.68%
Tax -163 -681 -348 -248 -839 -1,022 -804 -65.58%
NP 5,966 5,190 5,315 3,790 4,320 4,847 3,550 41.48%
-
NP to SH 6,045 5,190 5,315 3,790 4,320 4,847 3,550 42.73%
-
Tax Rate 2.66% 11.60% 6.15% 6.14% 16.26% 17.41% 18.47% -
Total Cost 165,531 146,291 88,763 81,402 106,511 76,503 46,592 133.37%
-
Net Worth 184,938 173,927 176,234 85,811 65,801 78,638 75,337 82.27%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 2,087 - - - - - -
Div Payout % - 40.21% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 184,938 173,927 176,234 85,811 65,801 78,638 75,337 82.27%
NOSH 138,013 139,142 139,868 143,018 143,046 142,979 114,147 13.53%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.48% 3.43% 5.65% 4.45% 3.90% 5.96% 7.08% -
ROE 3.27% 2.98% 3.02% 4.42% 6.57% 6.16% 4.71% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 124.26 108.87 67.26 59.57 77.48 56.90 43.93 100.38%
EPS 4.38 3.73 3.80 2.65 3.02 3.39 3.11 25.72%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.25 1.26 0.60 0.46 0.55 0.66 60.54%
Adjusted Per Share Value based on latest NOSH - 143,018
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.69 9.45 5.87 5.31 6.91 5.07 3.13 127.29%
EPS 0.38 0.32 0.33 0.24 0.27 0.30 0.22 44.10%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.1085 0.1099 0.0535 0.041 0.049 0.047 82.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.50 0.45 0.47 0.49 0.81 1.11 -
P/RPS 0.43 0.46 0.67 0.79 0.63 1.42 2.53 -69.41%
P/EPS 12.33 13.40 11.84 17.74 16.23 23.89 35.69 -50.86%
EY 8.11 7.46 8.44 5.64 6.16 4.19 2.80 103.58%
DY 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.36 0.78 1.07 1.47 1.68 -61.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 27/07/06 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.58 0.52 0.50 0.43 0.49 0.67 0.89 -
P/RPS 0.47 0.48 0.74 0.72 0.63 1.18 2.03 -62.39%
P/EPS 13.24 13.94 13.16 16.23 16.23 19.76 28.62 -40.26%
EY 7.55 7.17 7.60 6.16 6.16 5.06 3.49 67.50%
DY 0.00 2.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.40 0.72 1.07 1.22 1.35 -53.45%

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