[MAXLAND] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 73.18%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 179,270 89,210 84,163 55,757 44,724 0 -
PBT 9,727 6,767 5,395 8,534 9,698 0 -
Tax -596 -1,190 -1,025 -800 -2,225 0 -
NP 9,131 5,577 4,370 7,734 7,473 0 -
-
NP to SH 9,131 5,577 4,370 7,734 7,473 0 -
-
Tax Rate 6.13% 17.59% 19.00% 9.37% 22.94% - -
Total Cost 170,139 83,633 79,793 48,023 37,251 0 -
-
Net Worth 178,096 65,728 94,371 87,538 66,313 0 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 178,096 65,728 94,371 87,538 66,313 0 -
NOSH 141,346 99,589 85,019 84,989 85,017 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.09% 6.25% 5.19% 13.87% 16.71% 0.00% -
ROE 5.13% 8.48% 4.63% 8.83% 11.27% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 126.83 89.58 98.99 65.60 52.61 0.00 -
EPS 6.46 5.60 5.14 9.10 8.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 0.66 1.11 1.03 0.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,130
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.73 5.84 5.51 3.65 2.93 0.00 -
EPS 0.60 0.36 0.29 0.51 0.49 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.043 0.0618 0.0573 0.0434 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.45 1.11 1.03 0.95 0.00 0.00 -
P/RPS 0.35 1.24 1.04 1.45 0.00 0.00 -
P/EPS 6.97 19.82 20.04 10.44 0.00 0.00 -
EY 14.36 5.05 4.99 9.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.68 0.93 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 28/02/05 26/02/04 28/02/03 27/03/02 - -
Price 0.50 0.89 1.10 0.92 1.29 0.00 -
P/RPS 0.39 0.99 1.11 1.40 2.45 0.00 -
P/EPS 7.74 15.89 21.40 10.11 14.68 0.00 -
EY 12.92 6.29 4.67 9.89 6.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 1.35 0.99 0.89 1.65 0.00 -

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