[MAXLAND] QoQ TTM Result on 30-Jun-2002 [#4]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 60.34%
YoY--%
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 116,239 109,981 102,741 98,968 67,002 44,744 23,158 193.44%
PBT 20,523 21,537 22,599 22,695 14,465 9,693 5,062 154.47%
Tax -3,295 -3,236 -4,030 -4,661 -3,218 -2,225 -1,131 104.11%
NP 17,228 18,301 18,569 18,034 11,247 7,468 3,931 168.04%
-
NP to SH 17,228 18,301 18,569 18,034 11,247 7,468 3,931 168.04%
-
Tax Rate 16.06% 15.03% 17.83% 20.54% 22.25% 22.95% 22.34% -
Total Cost 99,011 91,680 84,172 80,934 55,755 37,276 19,227 198.50%
-
Net Worth 86,796 87,684 84,216 76,545 67,238 66,318 48,326 47.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 86,796 87,684 84,216 76,545 67,238 66,318 48,326 47.80%
NOSH 85,094 85,130 85,066 85,050 85,112 85,024 72,128 11.66%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 14.82% 16.64% 18.07% 18.22% 16.79% 16.69% 16.97% -
ROE 19.85% 20.87% 22.05% 23.56% 16.73% 11.26% 8.13% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 136.60 129.19 120.78 116.36 78.72 52.63 32.11 162.77%
EPS 20.25 21.50 21.83 21.20 13.21 8.78 5.45 140.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.03 0.99 0.90 0.79 0.78 0.67 32.37%
Adjusted Per Share Value based on latest NOSH - 85,050
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.61 7.20 6.72 6.48 4.38 2.93 1.52 192.94%
EPS 1.13 1.20 1.22 1.18 0.74 0.49 0.26 166.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0568 0.0574 0.0551 0.0501 0.044 0.0434 0.0316 47.88%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.86 0.95 0.94 1.02 1.31 0.00 0.00 -
P/RPS 0.63 0.74 0.78 0.88 1.66 0.00 0.00 -
P/EPS 4.25 4.42 4.31 4.81 9.91 0.00 0.00 -
EY 23.54 22.63 23.22 20.79 10.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.95 1.13 1.66 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 - - - -
Price 0.97 0.92 0.98 1.04 0.00 0.00 0.00 -
P/RPS 0.71 0.71 0.81 0.89 0.00 0.00 0.00 -
P/EPS 4.79 4.28 4.49 4.90 0.00 0.00 0.00 -
EY 20.87 23.37 22.27 20.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.99 1.16 0.00 0.00 0.00 -

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