[MAXLAND] YoY Cumulative 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- -64.04%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 103,031 133,142 137,991 134,528 85,192 39,068 36,631 18.79%
PBT 636 3,003 2,766 8,287 4,038 2,413 2,566 -20.72%
Tax -92 -458 1,219 -539 -248 -386 -565 -26.08%
NP 544 2,545 3,985 7,748 3,790 2,027 2,001 -19.49%
-
NP to SH 446 2,445 4,119 7,718 3,790 2,027 2,001 -22.11%
-
Tax Rate 14.47% 15.25% -44.07% 6.50% 6.14% 16.00% 22.02% -
Total Cost 102,487 130,597 134,006 126,780 81,402 37,041 34,630 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 13 - - - - - - -
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 0.18% 1.01% 1.87% 3.93% 4.65% 2.07% 2.18% -
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 73.92 96.39 99.16 95.87 62.69 45.87 43.02 9.43%
EPS 0.32 1.77 2.96 5.50 2.65 2.38 2.35 -28.25%
DPS 0.01 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 6.42 8.30 8.60 8.39 5.31 2.44 2.28 18.81%
EPS 0.03 0.15 0.26 0.48 0.24 0.13 0.12 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1521 0.1507 0.1371 0.1225 0.0508 0.0611 0.0573 17.65%
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 0.73 0.56 1.01 0.61 0.75 1.74 2.30 -17.39%
P/EPS 168.75 30.51 33.78 10.55 16.85 33.61 42.13 25.99%
EY 0.59 3.28 2.96 9.48 5.93 2.98 2.37 -20.66%
DY 0.02 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 0.70 0.51 0.84 0.80 0.69 2.16 2.67 -19.98%
P/EPS 162.50 27.68 28.04 14.00 15.42 41.60 48.94 22.11%
EY 0.62 3.61 3.57 7.14 6.49 2.40 2.04 -17.98%
DY 0.02 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