[MAXLAND] YoY 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- 36.54%
YoY- 312.16%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 112,898 132,274 151,481 81,350 32,888 28,516 22,258 31.04%
PBT 7,445 4,867 5,871 5,869 1,451 3,758 4,772 7.68%
Tax -919 912 -681 -1,022 -275 -1,052 -993 -1.28%
NP 6,526 5,779 5,190 4,847 1,176 2,706 3,779 9.52%
-
NP to SH 5,676 5,779 5,190 4,847 1,176 2,706 3,779 7.00%
-
Tax Rate 12.34% -18.74% 11.60% 17.41% 18.95% 27.99% 20.81% -
Total Cost 106,372 126,495 146,291 76,503 31,712 25,810 18,479 33.83%
-
Net Worth 221,804 212,378 173,927 78,638 93,739 86,796 67,238 21.98%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 2,087 - - - - -
Div Payout % - - 40.21% - - - - -
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 221,804 212,378 173,927 78,638 93,739 86,796 67,238 21.98%
NOSH 137,766 144,475 139,142 142,979 85,217 85,094 85,112 8.34%
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 5.78% 4.37% 3.43% 5.96% 3.58% 9.49% 16.98% -
ROE 2.56% 2.72% 2.98% 6.16% 1.25% 3.12% 5.62% -
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 81.95 91.55 108.87 56.90 38.59 33.51 26.15 20.94%
EPS 4.12 4.00 3.73 3.39 1.38 3.18 4.44 -1.23%
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 7.39 8.66 9.91 5.32 2.15 1.87 1.46 31.00%
EPS 0.37 0.38 0.34 0.32 0.08 0.18 0.25 6.74%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.1452 0.139 0.1138 0.0515 0.0613 0.0568 0.044 21.99%
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 0.79 1.05 0.46 1.42 2.69 2.57 5.01 -26.47%
P/EPS 15.78 24.00 13.40 23.89 75.36 27.04 29.50 -9.89%
EY 6.34 4.17 7.46 4.19 1.33 3.70 3.39 10.98%
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 0.93 0.90 0.48 1.18 2.28 2.89 4.44 -22.91%
P/EPS 18.45 20.50 13.94 19.76 63.77 30.50 26.13 -5.63%
EY 5.42 4.88 7.17 5.06 1.57 3.28 3.83 5.95%
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