[MAXLAND] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 603.13%
YoY- 108.37%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 185,233 186,127 183,770 166,186 161,394 164,721 166,340 7.41%
PBT 341 192 61 2,625 266 -6,410 -13,195 -
Tax 1,600 1,712 1,781 -939 -568 -568 -545 -
NP 1,941 1,904 1,842 1,686 -302 -6,978 -13,740 -
-
NP to SH 2,357 2,345 2,389 1,771 -352 -6,990 -13,696 -
-
Tax Rate -469.21% -891.67% -2,919.67% 35.77% 213.53% - - -
Total Cost 183,292 184,223 181,928 164,500 161,696 171,699 180,080 1.18%
-
Net Worth 245,742 0 220,479 223,199 239,999 233,460 146,718 40.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 245,742 0 220,479 223,199 239,999 233,460 146,718 40.90%
NOSH 522,857 488,499 423,999 398,571 399,999 364,782 195,624 92.24%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.05% 1.02% 1.00% 1.01% -0.19% -4.24% -8.26% -
ROE 0.96% 0.00% 1.08% 0.79% -0.15% -2.99% -9.33% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 35.43 38.10 43.34 41.70 40.35 45.16 85.03 -44.12%
EPS 0.45 0.48 0.56 0.44 -0.09 -1.92 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.00 0.52 0.56 0.60 0.64 0.75 -26.70%
Adjusted Per Share Value based on latest NOSH - 398,571
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.12 12.18 12.03 10.88 10.56 10.78 10.89 7.37%
EPS 0.15 0.15 0.16 0.12 -0.02 -0.46 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1608 0.00 0.1443 0.1461 0.1571 0.1528 0.096 40.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.16 0.125 0.16 0.175 0.17 0.23 0.22 -
P/RPS 0.45 0.33 0.37 0.42 0.42 0.51 0.26 44.00%
P/EPS 35.49 26.04 28.40 39.38 -193.18 -12.00 -3.14 -
EY 2.82 3.84 3.52 2.54 -0.52 -8.33 -31.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.00 0.31 0.31 0.28 0.36 0.29 11.15%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 28/08/15 28/05/15 13/02/15 20/11/14 29/08/14 -
Price 0.115 0.16 0.12 0.16 0.185 0.20 0.25 -
P/RPS 0.32 0.42 0.28 0.38 0.46 0.44 0.29 6.76%
P/EPS 25.51 33.33 21.30 36.01 -210.23 -10.44 -3.57 -
EY 3.92 3.00 4.70 2.78 -0.48 -9.58 -28.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.00 0.23 0.29 0.31 0.31 0.33 -19.08%

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