[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -73.02%
YoY- -81.76%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 216,464 397,168 399,380 412,124 532,568 551,964 538,112 -14.06%
PBT -28,096 1,088 2,752 2,544 12,012 11,064 33,148 -
Tax 3,100 948 -288 -368 -1,832 4,876 -2,156 -
NP -24,996 2,036 2,464 2,176 10,180 15,940 30,992 -
-
NP to SH -24,640 2,036 2,464 1,784 9,780 16,476 30,872 -
-
Tax Rate - -87.13% 10.47% 14.47% 15.25% -44.07% 6.50% -
Total Cost 241,460 395,132 396,916 409,948 522,388 536,024 507,120 -11.62%
-
Net Worth 272,428 316,004 273,687 243,906 241,737 219,865 196,458 5.59%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 55 - - - -
Div Payout % - - - 3.12% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 272,428 316,004 273,687 243,906 241,737 219,865 196,458 5.59%
NOSH 173,521 212,083 188,750 139,375 138,135 139,155 140,327 3.59%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.55% 0.51% 0.62% 0.53% 1.91% 2.89% 5.76% -
ROE -9.04% 0.64% 0.90% 0.73% 4.05% 7.49% 15.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 124.75 187.27 211.59 295.69 385.54 396.65 383.47 -17.05%
EPS -14.20 0.96 1.28 1.28 7.08 11.84 22.00 -
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.57 1.49 1.45 1.75 1.75 1.58 1.40 1.92%
Adjusted Per Share Value based on latest NOSH - 139,375
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.17 25.99 26.14 26.97 34.85 36.12 35.22 -14.06%
EPS -1.61 0.13 0.16 0.12 0.64 1.08 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1783 0.2068 0.1791 0.1596 0.1582 0.1439 0.1286 5.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.31 0.34 0.45 0.54 0.54 1.00 0.58 -
P/RPS 0.25 0.18 0.21 0.18 0.14 0.25 0.15 8.87%
P/EPS -2.18 35.42 34.47 42.19 7.63 8.45 2.64 -
EY -45.81 2.82 2.90 2.37 13.11 11.84 37.93 -
DY 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.31 0.31 0.31 0.63 0.41 -11.26%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 04/01/13 25/11/11 26/11/10 25/11/09 28/11/08 30/11/07 29/11/06 -
Price 0.305 0.43 0.47 0.52 0.49 0.83 0.77 -
P/RPS 0.24 0.23 0.22 0.18 0.13 0.21 0.20 3.08%
P/EPS -2.15 44.79 36.00 40.63 6.92 7.01 3.50 -
EY -46.56 2.23 2.78 2.46 14.45 14.27 28.57 -
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 0.19 0.29 0.32 0.30 0.28 0.53 0.55 -16.22%

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