[MAXLAND] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
12-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 34.11%
YoY- -62.62%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 203,770 162,136 188,420 275,746 400,686 446,083 457,279 -12.59%
PBT 61 -12,929 -72,128 -5,670 3,888 3,203 7,145 -54.77%
Tax 1,781 -331 14,854 7,219 347 -677 -559 -
NP 1,842 -13,260 -57,274 1,549 4,235 2,526 6,586 -19.12%
-
NP to SH 2,389 -13,259 -56,941 1,545 4,133 2,526 6,613 -15.60%
-
Tax Rate -2,919.67% - - - -8.92% 21.14% 7.82% -
Total Cost 201,928 175,396 245,694 274,197 396,451 443,557 450,693 -12.51%
-
Net Worth 218,099 167,581 279,711 298,372 285,096 268,565 245,363 -1.94%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 218,099 167,581 279,711 298,372 285,096 268,565 245,363 -1.94%
NOSH 419,423 223,442 173,733 185,324 191,339 186,503 137,844 20.36%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.90% -8.18% -30.40% 0.56% 1.06% 0.57% 1.44% -
ROE 1.10% -7.91% -20.36% 0.52% 1.45% 0.94% 2.70% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 48.58 72.56 108.45 148.79 209.41 239.18 331.73 -27.38%
EPS 0.57 -5.93 -32.78 0.89 2.22 1.68 5.15 -30.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.75 1.61 1.61 1.49 1.44 1.78 -18.53%
Adjusted Per Share Value based on latest NOSH - 187,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 13.34 10.61 12.33 18.05 26.22 29.19 29.93 -12.59%
EPS 0.16 -0.87 -3.73 0.10 0.27 0.17 0.43 -15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1427 0.1097 0.1831 0.1953 0.1866 0.1758 0.1606 -1.94%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.16 0.22 0.215 0.35 0.50 0.44 0.66 -
P/RPS 0.33 0.30 0.20 0.24 0.24 0.18 0.20 8.70%
P/EPS 28.09 -3.71 -0.66 41.98 23.15 32.49 13.76 12.62%
EY 3.56 -26.97 -152.44 2.38 4.32 3.08 7.27 -11.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.13 0.22 0.34 0.31 0.37 -2.90%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 12/09/12 26/08/11 27/08/10 28/08/09 -
Price 0.12 0.25 0.215 0.31 0.38 0.45 0.60 -
P/RPS 0.25 0.34 0.20 0.21 0.18 0.19 0.18 5.62%
P/EPS 21.07 -4.21 -0.66 37.18 17.59 33.23 12.51 9.07%
EY 4.75 -23.74 -152.44 2.69 5.68 3.01 8.00 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.13 0.19 0.26 0.31 0.34 -6.30%

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