[MAXLAND] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
01-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -16.0%
YoY- 1.3%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 137,991 134,528 85,192 39,068 36,631 26,931 23,158 34.62%
PBT 2,766 8,287 4,038 2,413 2,566 4,966 5,062 -9.57%
Tax 1,219 -539 -248 -386 -565 -500 -1,131 -
NP 3,985 7,748 3,790 2,027 2,001 4,466 3,931 0.22%
-
NP to SH 4,119 7,718 3,790 2,027 2,001 4,466 3,931 0.78%
-
Tax Rate -44.07% 6.50% 6.14% 16.00% 22.02% 10.07% 22.34% -
Total Cost 134,006 126,780 81,402 37,041 34,630 22,465 19,227 38.18%
-
Net Worth 219,865 196,458 85,811 97,943 91,960 84,216 48,326 28.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 219,865 196,458 85,811 97,943 91,960 84,216 48,326 28.71%
NOSH 139,155 140,327 143,018 85,168 85,148 85,066 72,128 11.56%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.89% 5.76% 4.45% 5.19% 5.46% 16.58% 16.97% -
ROE 1.87% 3.93% 4.42% 2.07% 2.18% 5.30% 8.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 99.16 95.87 59.57 45.87 43.02 31.66 32.11 20.66%
EPS 2.96 5.50 2.65 2.38 2.35 5.25 5.45 -9.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.40 0.60 1.15 1.08 0.99 0.67 15.36%
Adjusted Per Share Value based on latest NOSH - 85,168
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.03 8.80 5.58 2.56 2.40 1.76 1.52 34.55%
EPS 0.27 0.51 0.25 0.13 0.13 0.29 0.26 0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1439 0.1286 0.0562 0.0641 0.0602 0.0551 0.0316 28.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.00 0.58 0.47 0.80 0.99 0.94 0.00 -
P/RPS 1.01 0.61 0.79 1.74 2.30 2.97 0.00 -
P/EPS 33.78 10.55 17.74 33.61 42.13 17.90 0.00 -
EY 2.96 9.48 5.64 2.98 2.37 5.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.41 0.78 0.70 0.92 0.95 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 30/11/05 01/12/04 28/11/03 29/11/02 26/12/01 -
Price 0.83 0.77 0.43 0.99 1.15 0.98 0.00 -
P/RPS 0.84 0.80 0.72 2.16 2.67 3.10 0.00 -
P/EPS 28.04 14.00 16.23 41.60 48.94 18.67 0.00 -
EY 3.57 7.14 6.16 2.40 2.04 5.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.72 0.86 1.06 0.99 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