[MAXLAND] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -32.86%
YoY- -84.77%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 455,128 523,735 482,452 455,243 485,354 569,197 567,491 -13.71%
PBT 2,869 2,117 2,185 4,315 6,682 24,322 31,051 -79.65%
Tax -88 231 419 230 -136 -2,594 -3,637 -91.69%
NP 2,781 2,348 2,604 4,545 6,546 21,728 27,414 -78.33%
-
NP to SH 2,420 1,680 2,334 4,085 6,084 21,414 26,104 -79.60%
-
Tax Rate 3.07% -10.91% -19.18% -5.33% 2.04% 10.67% 11.71% -
Total Cost 452,347 521,387 479,848 450,698 478,808 547,469 540,077 -11.17%
-
Net Worth 187,714 139,047 248,426 243,906 246,233 242,391 243,114 -15.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 13 13 - - - -
Div Payout % - - 0.60% 0.34% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 187,714 139,047 248,426 243,906 246,233 242,391 243,114 -15.87%
NOSH 187,714 139,047 139,565 139,375 138,333 136,944 138,133 22.75%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.61% 0.45% 0.54% 1.00% 1.35% 3.82% 4.83% -
ROE 1.29% 1.21% 0.94% 1.67% 2.47% 8.83% 10.74% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 242.46 376.66 345.68 326.63 350.86 415.64 410.83 -29.70%
EPS 1.29 1.21 1.67 2.93 4.40 15.64 18.90 -83.38%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.78 1.75 1.78 1.77 1.76 -31.47%
Adjusted Per Share Value based on latest NOSH - 139,375
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.79 34.28 31.57 29.79 31.76 37.25 37.14 -13.70%
EPS 0.16 0.11 0.15 0.27 0.40 1.40 1.71 -79.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1228 0.091 0.1626 0.1596 0.1611 0.1586 0.1591 -15.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.44 0.52 0.47 0.54 0.66 0.45 0.48 -
P/RPS 0.18 0.14 0.14 0.17 0.19 0.11 0.12 31.13%
P/EPS 34.13 43.04 28.10 18.42 15.01 2.88 2.54 467.89%
EY 2.93 2.32 3.56 5.43 6.66 34.75 39.37 -82.39%
DY 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.26 0.31 0.37 0.25 0.27 38.60%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 27/02/09 -
Price 0.45 0.44 0.50 0.52 0.60 0.58 0.44 -
P/RPS 0.19 0.12 0.14 0.16 0.17 0.14 0.11 44.10%
P/EPS 34.91 36.42 29.90 17.74 13.64 3.71 2.33 510.77%
EY 2.86 2.75 3.34 5.64 7.33 26.96 42.95 -83.65%
DY 0.00 0.00 0.02 0.02 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.28 0.30 0.34 0.33 0.25 48.13%

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