[MAXLAND] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -50.36%
YoY- -56.54%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,142 39,068 58,078 32,888 47,532 36,631 40,133 15.92%
PBT 4,354 2,413 1,016 1,451 2,829 2,566 2,095 62.49%
Tax -804 -386 1,397 -275 -460 -565 -1,213 -23.88%
NP 3,550 2,027 2,413 1,176 2,369 2,001 882 151.96%
-
NP to SH 3,550 2,027 2,413 1,176 2,369 2,001 882 151.96%
-
Tax Rate 18.47% 16.00% -137.50% 18.95% 16.26% 22.02% 57.90% -
Total Cost 46,592 37,041 55,665 31,712 45,163 34,630 39,251 12.05%
-
Net Worth 75,337 97,943 96,010 93,739 94,250 91,960 89,048 -10.50%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 75,337 97,943 96,010 93,739 94,250 91,960 89,048 -10.50%
NOSH 114,147 85,168 84,964 85,217 84,910 85,148 84,807 21.79%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.08% 5.19% 4.15% 3.58% 4.98% 5.46% 2.20% -
ROE 4.71% 2.07% 2.51% 1.25% 2.51% 2.18% 0.99% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.93 45.87 68.36 38.59 55.98 43.02 47.32 -4.81%
EPS 3.11 2.38 2.84 1.38 2.79 2.35 1.04 106.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 1.15 1.13 1.10 1.11 1.08 1.05 -26.51%
Adjusted Per Share Value based on latest NOSH - 85,217
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 3.28 2.56 3.80 2.15 3.11 2.40 2.63 15.78%
EPS 0.23 0.13 0.16 0.08 0.16 0.13 0.06 143.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0641 0.0628 0.0613 0.0617 0.0602 0.0583 -10.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.11 0.80 0.81 1.04 1.03 0.99 1.01 -
P/RPS 2.53 1.74 1.18 2.69 1.84 2.30 2.13 12.09%
P/EPS 35.69 33.61 28.52 75.36 36.92 42.13 97.12 -48.53%
EY 2.80 2.98 3.51 1.33 2.71 2.37 1.03 94.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 0.70 0.72 0.95 0.93 0.92 0.96 44.97%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 01/12/04 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 -
Price 0.89 0.99 0.78 0.88 1.10 1.15 1.05 -
P/RPS 2.03 2.16 1.14 2.28 1.97 2.67 2.22 -5.76%
P/EPS 28.62 41.60 27.46 63.77 39.43 48.94 100.96 -56.68%
EY 3.49 2.40 3.64 1.57 2.54 2.04 0.99 130.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.86 0.69 0.80 0.99 1.06 1.00 22.03%

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