[MAXLAND] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -432.62%
YoY- -838.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 177,903 186,543 229,382 275,630 301,228 346,404 363,374 -37.85%
PBT -59,211 -60,206 -50,478 -31,049 -9,296 -2,000 2,479 -
Tax 3,569 4,253 2,777 4,019 4,146 3,608 -200 -
NP -55,642 -55,953 -47,701 -27,030 -5,150 1,608 2,279 -
-
NP to SH -55,268 -55,561 -47,334 -26,780 -5,028 1,580 2,156 -
-
Tax Rate - - - - - - 8.07% -
Total Cost 233,545 242,496 277,083 302,660 306,378 344,796 361,095 -25.19%
-
Net Worth 215,239 222,094 230,995 251,790 272,428 187,999 286,825 -17.40%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 215,239 222,094 230,995 251,790 272,428 187,999 286,825 -17.40%
NOSH 173,579 173,511 173,681 173,648 173,521 187,999 192,500 -6.65%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -31.28% -29.99% -20.80% -9.81% -1.71% 0.46% 0.63% -
ROE -25.68% -25.02% -20.49% -10.64% -1.85% 0.84% 0.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 102.49 107.51 132.07 158.73 173.60 184.26 188.77 -33.42%
EPS -31.84 -32.02 -27.25 -15.42 -2.90 0.84 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.28 1.33 1.45 1.57 1.00 1.49 -11.51%
Adjusted Per Share Value based on latest NOSH - 173,648
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.64 12.21 15.01 18.04 19.71 22.67 23.78 -37.86%
EPS -3.62 -3.64 -3.10 -1.75 -0.33 0.10 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1454 0.1512 0.1648 0.1783 0.123 0.1877 -17.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.23 0.215 0.28 0.29 0.31 0.35 0.40 -
P/RPS 0.22 0.20 0.21 0.18 0.18 0.19 0.21 3.14%
P/EPS -0.72 -0.67 -1.03 -1.88 -10.70 41.65 35.71 -
EY -138.44 -148.94 -97.33 -53.18 -9.35 2.40 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.20 0.20 0.35 0.27 -20.86%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 04/01/13 12/09/12 23/05/12 -
Price 0.24 0.215 0.27 0.29 0.305 0.31 0.37 -
P/RPS 0.23 0.20 0.20 0.18 0.18 0.17 0.20 9.75%
P/EPS -0.75 -0.67 -0.99 -1.88 -10.53 36.89 33.04 -
EY -132.67 -148.94 -100.94 -53.18 -9.50 2.71 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.20 0.20 0.19 0.31 0.25 -16.70%

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