[MAXLAND] YoY Cumulative 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- 86.89%
YoY- 87.94%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 356,499 494,641 330,751 170,561 117,051 84,273 66,982 32.10%
PBT 10,364 18,370 15,598 12,634 6,846 12,292 14,495 -5.43%
Tax 2,256 2,538 -1,277 -2,211 -1,300 -1,852 -3,218 -
NP 12,620 20,908 14,321 10,423 5,546 10,440 11,277 1.89%
-
NP to SH 12,588 20,858 14,321 10,423 5,546 10,440 11,277 1.84%
-
Tax Rate -21.77% -13.82% 8.19% 17.50% 18.99% 15.07% 22.20% -
Total Cost 343,879 473,733 316,430 160,138 111,505 73,833 55,705 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 - - 2,110 - - - - -
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 5.65% 9.92% 8.14% 17.09% 5.93% 12.04% 16.78% -
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 257.72 345.76 235.11 153.82 137.61 99.13 78.76 21.82%
EPS 9.10 14.58 10.18 9.40 6.52 12.28 13.26 -6.07%
DPS 0.00 0.00 1.50 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 23.33 32.37 21.65 11.16 7.66 5.52 4.38 32.11%
EPS 0.82 1.37 0.94 0.68 0.36 0.68 0.74 1.72%
DPS 0.00 0.00 0.14 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 0.25 0.28 0.21 0.53 0.76 0.87 1.66 -27.03%
P/EPS 7.14 6.58 4.91 8.62 15.95 7.00 9.88 -5.26%
EY 14.00 15.19 20.36 11.60 6.27 14.28 10.12 5.55%
DY 0.00 0.00 3.00 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 0.29 0.24 0.22 0.44 0.64 0.98 1.47 -23.68%
P/EPS 8.35 5.62 5.11 7.13 13.50 7.90 8.75 -0.77%
EY 11.97 17.78 19.58 14.03 7.41 12.66 11.43 0.77%
DY 0.00 0.00 2.88 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