[MAXLAND] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -21.27%
YoY- 11.35%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 155,887 114,604 112,898 132,274 151,481 81,350 32,888 29.59%
PBT 648 716 7,445 4,867 5,871 5,869 1,451 -12.56%
Tax -64 124 -919 912 -681 -1,022 -275 -21.56%
NP 584 840 6,526 5,779 5,190 4,847 1,176 -11.00%
-
NP to SH 584 986 5,676 5,779 5,190 4,847 1,176 -11.00%
-
Tax Rate 9.88% -17.32% 12.34% -18.74% 11.60% 17.41% 18.95% -
Total Cost 155,303 113,764 106,372 126,495 146,291 76,503 31,712 30.29%
-
Net Worth 248,895 242,391 221,804 212,378 173,927 78,638 93,739 17.66%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 2,087 - - -
Div Payout % - - - - 40.21% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 248,895 242,391 221,804 212,378 173,927 78,638 93,739 17.66%
NOSH 139,047 136,944 137,766 144,475 139,142 142,979 85,217 8.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 0.37% 0.73% 5.78% 4.37% 3.43% 5.96% 3.58% -
ROE 0.23% 0.41% 2.56% 2.72% 2.98% 6.16% 1.25% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 112.11 83.69 81.95 91.55 108.87 56.90 38.59 19.44%
EPS 0.42 0.72 4.12 4.00 3.73 3.39 1.38 -17.97%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.79 1.77 1.61 1.47 1.25 0.55 1.10 8.44%
Adjusted Per Share Value based on latest NOSH - 144,475
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.20 7.50 7.39 8.66 9.91 5.32 2.15 29.61%
EPS 0.04 0.06 0.37 0.38 0.34 0.32 0.08 -10.90%
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.1629 0.1586 0.1452 0.139 0.1138 0.0515 0.0613 17.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.52 0.45 0.65 0.96 0.50 0.81 1.04 -
P/RPS 0.46 0.54 0.79 1.05 0.46 1.42 2.69 -25.48%
P/EPS 123.81 62.50 15.78 24.00 13.40 23.89 75.36 8.62%
EY 0.81 1.60 6.34 4.17 7.46 4.19 1.33 -7.92%
DY 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.40 0.65 0.40 1.47 0.95 -17.93%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 22/05/09 03/06/08 28/05/07 27/07/06 30/05/05 28/05/04 -
Price 0.44 0.58 0.76 0.82 0.52 0.67 0.88 -
P/RPS 0.39 0.69 0.93 0.90 0.48 1.18 2.28 -25.48%
P/EPS 104.76 80.56 18.45 20.50 13.94 19.76 63.77 8.62%
EY 0.95 1.24 5.42 4.88 7.17 5.06 1.57 -8.02%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.25 0.33 0.47 0.56 0.42 1.22 0.80 -17.61%

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