[MAXLAND] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 24.6%
YoY- 87.94%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 475,332 659,521 441,001 227,414 156,068 112,364 89,309 32.10%
PBT 13,818 24,493 20,797 16,845 9,128 16,389 19,326 -5.43%
Tax 3,008 3,384 -1,702 -2,948 -1,733 -2,469 -4,290 -
NP 16,826 27,877 19,094 13,897 7,394 13,920 15,036 1.89%
-
NP to SH 16,784 27,810 19,094 13,897 7,394 13,920 15,036 1.84%
-
Tax Rate -21.77% -13.82% 8.18% 17.50% 18.99% 15.06% 22.20% -
Total Cost 458,505 631,644 421,906 213,517 148,673 98,444 74,273 35.40%
-
Net Worth 222,710 210,296 175,847 60,985 93,567 86,716 67,185 22.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 2,813 - - - - -
Div Payout % - - 14.73% - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 222,710 210,296 175,847 60,985 93,567 86,716 67,185 22.08%
NOSH 138,329 143,058 140,677 110,882 85,061 85,016 85,045 8.43%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 3.54% 4.23% 4.33% 6.11% 4.74% 12.39% 16.84% -
ROE 7.54% 13.22% 10.86% 22.79% 7.90% 16.05% 22.38% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 343.62 461.01 313.48 205.09 183.48 132.17 105.01 21.82%
EPS 12.13 19.44 13.57 12.53 8.69 16.37 17.68 -6.08%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.47 1.25 0.55 1.10 1.02 0.79 12.58%
Adjusted Per Share Value based on latest NOSH - 142,979
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 31.11 43.16 28.86 14.88 10.21 7.35 5.84 32.12%
EPS 1.10 1.82 1.25 0.91 0.48 0.91 0.98 1.94%
DPS 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
NAPS 0.1458 0.1376 0.1151 0.0399 0.0612 0.0568 0.044 22.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.65 0.96 0.50 0.81 1.04 0.86 1.31 -
P/RPS 0.19 0.21 0.16 0.39 0.57 0.65 1.25 -26.92%
P/EPS 5.36 4.94 3.68 6.46 11.96 5.25 7.41 -5.25%
EY 18.67 20.25 27.15 15.47 8.36 19.04 13.50 5.54%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.65 0.40 1.47 0.95 0.84 1.66 -21.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 03/06/08 28/05/07 27/07/06 30/05/05 28/05/04 30/05/03 24/05/02 -
Price 0.76 0.82 0.52 0.67 0.88 0.97 1.16 -
P/RPS 0.22 0.18 0.17 0.33 0.48 0.73 1.10 -23.50%
P/EPS 6.26 4.22 3.83 5.35 10.12 5.92 6.56 -0.77%
EY 15.96 23.71 26.10 18.71 9.88 16.88 15.24 0.77%
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.42 1.22 0.80 0.95 1.47 -17.29%

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