[MAXLAND] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -27.03%
YoY- -46.63%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 230,884 112,898 105,610 137,991 54,483 132,274 227,838 0.89%
PBT 18,092 7,445 154 2,766 359 4,867 8,194 69.64%
Tax -2,022 -919 1,957 1,219 5,286 912 -834 80.56%
NP 16,070 6,526 2,111 3,985 5,645 5,779 7,360 68.38%
-
NP to SH 15,911 5,676 2,794 4,119 5,645 5,779 7,340 67.57%
-
Tax Rate 11.18% 12.34% -1,270.78% -44.07% -1,472.42% -18.74% 10.18% -
Total Cost 214,814 106,372 103,499 134,006 48,838 126,495 220,478 -1.72%
-
Net Worth 238,527 221,804 221,306 219,865 142,880 212,378 203,499 11.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 4,149 - - - 4,210 -
Div Payout % - - 148.51% - - - 57.36% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 238,527 221,804 221,306 219,865 142,880 212,378 203,499 11.17%
NOSH 137,876 137,766 138,316 139,155 142,880 144,475 140,344 -1.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.96% 5.78% 2.00% 2.89% 10.36% 4.37% 3.23% -
ROE 6.67% 2.56% 1.26% 1.87% 3.95% 2.72% 3.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 167.46 81.95 76.35 99.16 38.13 91.55 162.34 2.09%
EPS 11.54 4.12 2.02 2.96 4.00 4.00 5.23 69.56%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 1.73 1.61 1.60 1.58 1.00 1.47 1.45 12.50%
Adjusted Per Share Value based on latest NOSH - 139,155
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.11 7.39 6.91 9.03 3.57 8.66 14.91 0.89%
EPS 1.04 0.37 0.18 0.27 0.37 0.38 0.48 67.51%
DPS 0.00 0.00 0.27 0.00 0.00 0.00 0.28 -
NAPS 0.1561 0.1452 0.1448 0.1439 0.0935 0.139 0.1332 11.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.65 0.65 0.83 1.00 0.89 0.96 0.74 -
P/RPS 0.39 0.79 1.09 1.01 2.33 1.05 0.46 -10.43%
P/EPS 5.63 15.78 41.09 33.78 22.53 24.00 14.15 -45.93%
EY 17.75 6.34 2.43 2.96 4.44 4.17 7.07 84.82%
DY 0.00 0.00 3.61 0.00 0.00 0.00 4.05 -
P/NAPS 0.38 0.40 0.52 0.63 0.89 0.65 0.51 -17.82%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 03/06/08 29/02/08 30/11/07 30/08/07 28/05/07 01/03/07 -
Price 0.57 0.76 0.68 0.83 1.03 0.82 0.86 -
P/RPS 0.34 0.93 0.89 0.84 2.70 0.90 0.53 -25.63%
P/EPS 4.94 18.45 33.66 28.04 26.07 20.50 16.44 -55.17%
EY 20.25 5.42 2.97 3.57 3.84 4.88 6.08 123.18%
DY 0.00 0.00 4.41 0.00 0.00 0.00 3.49 -
P/NAPS 0.33 0.47 0.43 0.53 1.03 0.56 0.59 -32.13%

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