[MAXLAND] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -124.21%
YoY- -3848.03%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 184,658 181,732 191,624 219,476 303,282 430,078 441,614 -13.51%
PBT 2,530 1,970 -24,952 -56,592 1,908 2,428 2,034 3.70%
Tax -20 342 388 946 -278 -180 -282 -35.64%
NP 2,510 2,312 -24,564 -55,646 1,630 2,248 1,752 6.17%
-
NP to SH 2,686 2,398 -24,290 -55,246 1,474 2,190 1,534 9.78%
-
Tax Rate 0.79% -17.36% - - 14.57% 7.41% 13.86% -
Total Cost 182,148 179,420 216,188 275,122 301,652 427,830 439,862 -13.65%
-
Net Worth 233,781 232,064 210,235 251,907 274,532 264,624 243,796 -0.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 233,781 232,064 210,235 251,907 274,532 264,624 243,796 -0.69%
NOSH 497,407 386,774 173,748 173,729 184,249 182,499 136,964 23.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.36% 1.27% -12.82% -25.35% 0.54% 0.52% 0.40% -
ROE 1.15% 1.03% -11.55% -21.93% 0.54% 0.83% 0.63% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.12 46.99 110.29 126.33 164.60 235.66 322.43 -30.24%
EPS 0.54 0.62 -13.98 -31.80 0.80 1.20 1.12 -11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.60 1.21 1.45 1.49 1.45 1.78 -19.89%
Adjusted Per Share Value based on latest NOSH - 173,648
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.08 11.89 12.54 14.36 19.85 28.15 28.90 -13.52%
EPS 0.18 0.16 -1.59 -3.62 0.10 0.14 0.10 10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1519 0.1376 0.1649 0.1797 0.1732 0.1596 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.16 0.17 0.23 0.29 0.40 0.60 0.47 -
P/RPS 0.43 0.36 0.21 0.23 0.24 0.25 0.15 19.17%
P/EPS 29.63 27.42 -1.65 -0.91 50.00 50.00 41.96 -5.63%
EY 3.38 3.65 -60.78 -109.66 2.00 2.00 2.38 6.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.19 0.20 0.27 0.41 0.26 4.57%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 13/02/15 27/02/14 28/02/13 23/02/12 28/02/11 24/02/10 -
Price 0.115 0.185 0.20 0.29 0.43 0.53 0.50 -
P/RPS 0.31 0.39 0.18 0.23 0.26 0.22 0.16 11.64%
P/EPS 21.30 29.84 -1.43 -0.91 53.75 44.17 44.64 -11.59%
EY 4.70 3.35 -69.90 -109.66 1.86 2.26 2.24 13.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.17 0.20 0.29 0.37 0.28 -2.53%

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