[MAXLAND] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -21.77%
YoY- -52.3%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 175,129 157,184 152,812 134,106 124,406 116,239 109,981 36.40%
PBT 7,862 8,941 11,248 11,988 14,388 20,523 21,537 -48.95%
Tax 97 -2,513 -3,290 -3,130 -3,065 -3,295 -3,236 -
NP 7,959 6,428 7,958 8,858 11,323 17,228 18,301 -42.62%
-
NP to SH 7,959 6,428 7,958 8,858 11,323 17,228 18,301 -42.62%
-
Tax Rate -1.23% 28.11% 29.25% 26.11% 21.30% 16.06% 15.03% -
Total Cost 167,170 150,756 144,854 125,248 113,083 99,011 91,680 49.30%
-
Net Worth 96,010 93,739 94,250 91,960 89,048 86,796 87,684 6.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 96,010 93,739 94,250 91,960 89,048 86,796 87,684 6.24%
NOSH 84,964 85,217 84,910 85,148 84,807 85,094 85,130 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.54% 4.09% 5.21% 6.61% 9.10% 14.82% 16.64% -
ROE 8.29% 6.86% 8.44% 9.63% 12.72% 19.85% 20.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 206.12 184.45 179.97 157.50 146.69 136.60 129.19 36.57%
EPS 9.37 7.54 9.37 10.40 13.35 20.25 21.50 -42.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.11 1.08 1.05 1.02 1.03 6.37%
Adjusted Per Share Value based on latest NOSH - 85,148
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.92 9.80 9.53 8.36 7.76 7.25 6.86 36.37%
EPS 0.50 0.40 0.50 0.55 0.71 1.07 1.14 -42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0585 0.0588 0.0573 0.0555 0.0541 0.0547 6.24%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.81 1.04 1.03 0.99 1.01 0.86 0.95 -
P/RPS 0.39 0.56 0.57 0.63 0.69 0.63 0.74 -34.77%
P/EPS 8.65 13.79 10.99 9.52 7.56 4.25 4.42 56.52%
EY 11.56 7.25 9.10 10.51 13.22 23.54 22.63 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 0.93 0.92 0.96 0.84 0.92 -15.08%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 26/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.78 0.88 1.10 1.15 1.05 0.97 0.92 -
P/RPS 0.38 0.48 0.61 0.73 0.72 0.71 0.71 -34.10%
P/EPS 8.33 11.67 11.74 11.05 7.86 4.79 4.28 55.94%
EY 12.01 8.57 8.52 9.05 12.72 20.87 23.37 -35.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.99 1.06 1.00 0.95 0.89 -15.62%

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