[MAXLAND] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -40.52%
YoY- -45.75%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 275,630 301,228 346,404 363,374 394,391 417,366 417,919 -24.13%
PBT -31,049 -9,296 -2,000 2,479 4,248 4,292 4,708 -
Tax 4,019 4,146 3,608 -200 -558 -400 -709 -
NP -27,030 -5,150 1,608 2,279 3,690 3,892 3,999 -
-
NP to SH -26,780 -5,028 1,580 2,156 3,625 3,827 3,995 -
-
Tax Rate - - - 8.07% 13.14% 9.32% 15.06% -
Total Cost 302,660 306,378 344,796 361,095 390,701 413,474 413,920 -18.75%
-
Net Worth 251,790 272,428 187,999 286,825 180,625 212,083 278,961 -6.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 251,790 272,428 187,999 286,825 180,625 212,083 278,961 -6.57%
NOSH 173,648 173,521 187,999 192,500 180,625 212,083 187,222 -4.87%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -9.81% -1.71% 0.46% 0.63% 0.94% 0.93% 0.96% -
ROE -10.64% -1.85% 0.84% 0.75% 2.01% 1.80% 1.43% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 158.73 173.60 184.26 188.77 218.35 196.79 223.22 -20.24%
EPS -15.42 -2.90 0.84 1.12 2.01 1.80 2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.57 1.00 1.49 1.00 1.00 1.49 -1.78%
Adjusted Per Share Value based on latest NOSH - 192,500
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.04 19.71 22.67 23.78 25.81 27.31 27.35 -24.13%
EPS -1.75 -0.33 0.10 0.14 0.24 0.25 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1648 0.1783 0.123 0.1877 0.1182 0.1388 0.1826 -6.58%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.29 0.31 0.35 0.40 0.40 0.34 0.50 -
P/RPS 0.18 0.18 0.19 0.21 0.18 0.17 0.22 -12.46%
P/EPS -1.88 -10.70 41.65 35.71 19.93 18.84 23.43 -
EY -53.18 -9.35 2.40 2.80 5.02 5.31 4.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.20 0.35 0.27 0.40 0.34 0.34 -29.68%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 04/01/13 12/09/12 23/05/12 23/02/12 25/11/11 26/08/11 -
Price 0.29 0.305 0.31 0.37 0.43 0.43 0.38 -
P/RPS 0.18 0.18 0.17 0.20 0.20 0.22 0.17 3.86%
P/EPS -1.88 -10.53 36.89 33.04 21.43 23.83 17.81 -
EY -53.18 -9.50 2.71 3.03 4.67 4.20 5.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.31 0.25 0.43 0.43 0.26 -15.97%

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