[MAXLAND] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 27.48%
YoY- -49.68%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 164,721 166,340 175,176 172,618 177,903 186,543 229,382 -19.79%
PBT -6,410 -13,195 -25,967 -44,387 -59,211 -60,206 -50,478 -74.70%
Tax -568 -545 4,643 3,975 3,569 4,253 2,777 -
NP -6,978 -13,740 -21,324 -40,412 -55,642 -55,953 -47,701 -72.20%
-
NP to SH -6,990 -13,696 -21,171 -40,083 -55,268 -55,561 -47,334 -72.02%
-
Tax Rate - - - - - - - -
Total Cost 171,699 180,080 196,500 213,030 233,545 242,496 277,083 -27.29%
-
Net Worth 233,460 146,718 152,587 210,426 215,239 222,094 230,995 0.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 233,460 146,718 152,587 210,426 215,239 222,094 230,995 0.70%
NOSH 364,782 195,624 195,624 173,905 173,579 173,511 173,681 63.92%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -4.24% -8.26% -12.17% -23.41% -31.28% -29.99% -20.80% -
ROE -2.99% -9.33% -13.87% -19.05% -25.68% -25.02% -20.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 45.16 85.03 89.55 99.26 102.49 107.51 132.07 -51.06%
EPS -1.92 -7.00 -10.82 -23.05 -31.84 -32.02 -27.25 -82.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.75 0.78 1.21 1.24 1.28 1.33 -38.56%
Adjusted Per Share Value based on latest NOSH - 173,905
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.27 10.37 10.92 10.76 11.09 11.63 14.30 -19.78%
EPS -0.44 -0.85 -1.32 -2.50 -3.45 -3.46 -2.95 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.0915 0.0952 0.1312 0.1342 0.1385 0.144 0.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.23 0.22 0.20 0.23 0.23 0.215 0.28 -
P/RPS 0.51 0.26 0.22 0.23 0.22 0.20 0.21 80.57%
P/EPS -12.00 -3.14 -1.85 -1.00 -0.72 -0.67 -1.03 413.15%
EY -8.33 -31.82 -54.11 -100.21 -138.44 -148.94 -97.33 -80.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.26 0.19 0.19 0.17 0.21 43.19%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 29/08/14 29/05/14 27/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.20 0.25 0.17 0.20 0.24 0.215 0.27 -
P/RPS 0.44 0.29 0.19 0.20 0.23 0.20 0.20 69.07%
P/EPS -10.44 -3.57 -1.57 -0.87 -0.75 -0.67 -0.99 380.19%
EY -9.58 -28.00 -63.66 -115.24 -132.67 -148.94 -100.94 -79.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.22 0.17 0.19 0.17 0.20 33.89%

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