[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 43.86%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 412,124 532,568 551,964 538,112 340,768 156,272 146,524 18.79%
PBT 2,544 12,012 11,064 33,148 16,152 9,652 10,264 -20.72%
Tax -368 -1,832 4,876 -2,156 -992 -1,544 -2,260 -26.08%
NP 2,176 10,180 15,940 30,992 15,160 8,108 8,004 -19.49%
-
NP to SH 1,784 9,780 16,476 30,872 15,160 8,108 8,004 -22.11%
-
Tax Rate 14.47% 15.25% -44.07% 6.50% 6.14% 16.00% 22.02% -
Total Cost 409,948 522,388 536,024 507,120 325,608 148,164 138,520 19.80%
-
Net Worth 243,906 241,737 219,865 196,458 81,532 97,943 91,960 17.63%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 55 - - - - - - -
Div Payout % 3.12% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 243,906 241,737 219,865 196,458 81,532 97,943 91,960 17.63%
NOSH 139,375 138,135 139,155 140,327 135,886 85,168 85,148 8.55%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.53% 1.91% 2.89% 5.76% 4.45% 5.19% 5.46% -
ROE 0.73% 4.05% 7.49% 15.71% 18.59% 8.28% 8.70% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 295.69 385.54 396.65 383.47 250.77 183.49 172.08 9.43%
EPS 1.28 7.08 11.84 22.00 10.60 9.52 9.40 -28.25%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.75 1.58 1.40 0.60 1.15 1.08 8.36%
Adjusted Per Share Value based on latest NOSH - 140,327
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 26.97 34.85 36.12 35.22 22.30 10.23 9.59 18.78%
EPS 0.12 0.64 1.08 2.02 0.99 0.53 0.52 -21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1596 0.1582 0.1439 0.1286 0.0534 0.0641 0.0602 17.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.54 0.54 1.00 0.58 0.47 0.80 0.99 -
P/RPS 0.18 0.14 0.25 0.15 0.19 0.44 0.58 -17.70%
P/EPS 42.19 7.63 8.45 2.64 4.21 8.40 10.53 26.00%
EY 2.37 13.11 11.84 37.93 23.74 11.90 9.49 -20.62%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.63 0.41 0.78 0.70 0.92 -16.56%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 29/11/06 30/11/05 01/12/04 28/11/03 -
Price 0.52 0.49 0.83 0.77 0.43 0.99 1.15 -
P/RPS 0.18 0.13 0.21 0.20 0.17 0.54 0.67 -19.65%
P/EPS 40.63 6.92 7.01 3.50 3.85 10.40 12.23 22.13%
EY 2.46 14.45 14.27 28.57 25.94 9.62 8.17 -18.11%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.53 0.55 0.72 0.86 1.06 -18.95%

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