[MAXLAND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -42.86%
YoY- -91.06%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 451,942 455,128 523,735 482,452 455,243 485,354 569,197 -14.24%
PBT 2,921 2,869 2,117 2,185 4,315 6,682 24,322 -75.62%
Tax -68 -88 231 419 230 -136 -2,594 -91.15%
NP 2,853 2,781 2,348 2,604 4,545 6,546 21,728 -74.13%
-
NP to SH 2,590 2,420 1,680 2,334 4,085 6,084 21,414 -75.51%
-
Tax Rate 2.33% 3.07% -10.91% -19.18% -5.33% 2.04% 10.67% -
Total Cost 449,089 452,347 521,387 479,848 450,698 478,808 547,469 -12.36%
-
Net Worth 273,687 187,714 139,047 248,426 243,906 246,233 242,391 8.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 13 13 - - -
Div Payout % - - - 0.60% 0.34% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 273,687 187,714 139,047 248,426 243,906 246,233 242,391 8.42%
NOSH 188,750 187,714 139,047 139,565 139,375 138,333 136,944 23.82%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.63% 0.61% 0.45% 0.54% 1.00% 1.35% 3.82% -
ROE 0.95% 1.29% 1.21% 0.94% 1.67% 2.47% 8.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 239.44 242.46 376.66 345.68 326.63 350.86 415.64 -30.74%
EPS 1.37 1.29 1.21 1.67 2.93 4.40 15.64 -80.24%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 1.45 1.00 1.00 1.78 1.75 1.78 1.77 -12.43%
Adjusted Per Share Value based on latest NOSH - 139,565
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.18 28.38 32.66 30.09 28.39 30.27 35.49 -14.24%
EPS 0.16 0.15 0.10 0.15 0.25 0.38 1.34 -75.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1707 0.1171 0.0867 0.1549 0.1521 0.1535 0.1512 8.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.44 0.52 0.47 0.54 0.66 0.45 -
P/RPS 0.19 0.18 0.14 0.14 0.17 0.19 0.11 43.91%
P/EPS 32.79 34.13 43.04 28.10 18.42 15.01 2.88 405.34%
EY 3.05 2.93 2.32 3.56 5.43 6.66 34.75 -80.22%
DY 0.00 0.00 0.00 0.02 0.02 0.00 0.00 -
P/NAPS 0.31 0.44 0.52 0.26 0.31 0.37 0.25 15.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 27/08/10 26/05/10 24/02/10 25/11/09 28/08/09 22/05/09 -
Price 0.47 0.45 0.44 0.50 0.52 0.60 0.58 -
P/RPS 0.20 0.19 0.12 0.14 0.16 0.17 0.14 26.81%
P/EPS 34.25 34.91 36.42 29.90 17.74 13.64 3.71 339.47%
EY 2.92 2.86 2.75 3.34 5.64 7.33 26.96 -77.24%
DY 0.00 0.00 0.00 0.02 0.02 0.00 0.00 -
P/NAPS 0.32 0.45 0.44 0.28 0.30 0.34 0.33 -2.02%

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