[MAXLAND] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 36.54%
YoY- 312.16%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 94,078 85,192 110,831 81,350 50,142 39,068 58,078 37.80%
PBT 5,663 4,038 5,159 5,869 4,354 2,413 1,016 213.38%
Tax -348 -248 -839 -1,022 -804 -386 1,397 -
NP 5,315 3,790 4,320 4,847 3,550 2,027 2,413 69.04%
-
NP to SH 5,315 3,790 4,320 4,847 3,550 2,027 2,413 69.04%
-
Tax Rate 6.15% 6.14% 16.26% 17.41% 18.47% 16.00% -137.50% -
Total Cost 88,763 81,402 106,511 76,503 46,592 37,041 55,665 36.37%
-
Net Worth 176,234 85,811 65,801 78,638 75,337 97,943 96,010 49.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 176,234 85,811 65,801 78,638 75,337 97,943 96,010 49.75%
NOSH 139,868 143,018 143,046 142,979 114,147 85,168 84,964 39.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.65% 4.45% 3.90% 5.96% 7.08% 5.19% 4.15% -
ROE 3.02% 4.42% 6.57% 6.16% 4.71% 2.07% 2.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.26 59.57 77.48 56.90 43.93 45.87 68.36 -1.07%
EPS 3.80 2.65 3.02 3.39 3.11 2.38 2.84 21.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 0.60 0.46 0.55 0.66 1.15 1.13 7.50%
Adjusted Per Share Value based on latest NOSH - 142,979
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.16 5.58 7.25 5.32 3.28 2.56 3.80 37.87%
EPS 0.35 0.25 0.28 0.32 0.23 0.13 0.16 68.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.0562 0.0431 0.0515 0.0493 0.0641 0.0628 49.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.45 0.47 0.49 0.81 1.11 0.80 0.81 -
P/RPS 0.67 0.79 0.63 1.42 2.53 1.74 1.18 -31.36%
P/EPS 11.84 17.74 16.23 23.89 35.69 33.61 28.52 -44.26%
EY 8.44 5.64 6.16 4.19 2.80 2.98 3.51 79.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.78 1.07 1.47 1.68 0.70 0.72 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 30/05/05 28/02/05 01/12/04 30/08/04 -
Price 0.50 0.43 0.49 0.67 0.89 0.99 0.78 -
P/RPS 0.74 0.72 0.63 1.18 2.03 2.16 1.14 -24.97%
P/EPS 13.16 16.23 16.23 19.76 28.62 41.60 27.46 -38.67%
EY 7.60 6.16 6.16 5.06 3.49 2.40 3.64 63.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.72 1.07 1.22 1.35 0.86 0.69 -30.40%

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