[MAXLAND] YoY 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- -26.8%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 94,078 50,142 47,532 28,826 21,586 0 -
PBT 5,663 4,354 2,829 3,569 4,631 0 -
Tax -348 -804 -460 -300 -1,094 0 -
NP 5,315 3,550 2,369 3,269 3,537 0 -
-
NP to SH 5,315 3,550 2,369 3,269 3,537 0 -
-
Tax Rate 6.15% 18.47% 16.26% 8.41% 23.62% - -
Total Cost 88,763 46,592 45,163 25,557 18,049 0 -
-
Net Worth 176,234 75,337 94,250 87,684 66,318 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 176,234 75,337 94,250 87,684 66,318 0 -
NOSH 139,868 114,147 84,910 85,130 85,024 0 -
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.65% 7.08% 4.98% 11.34% 16.39% 0.00% -
ROE 3.02% 4.71% 2.51% 3.73% 5.33% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.26 43.93 55.98 33.86 25.39 0.00 -
EPS 3.80 3.11 2.79 3.84 4.16 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 6.16 3.28 3.11 1.89 1.41 0.00 -
EPS 0.35 0.23 0.16 0.21 0.23 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1153 0.0493 0.0617 0.0574 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 0.67 2.53 1.84 2.81 0.00 0.00 -
P/EPS 11.84 35.69 36.92 24.74 0.00 0.00 -
EY 8.44 2.80 2.71 4.04 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 0.74 2.03 1.97 2.72 5.08 0.00 -
P/EPS 13.16 28.62 39.43 23.96 31.01 0.00 -
EY 7.60 3.49 2.54 4.17 3.22 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