[MAXLAND] YoY TTM Result on 30-Jun-2010 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 44.05%
YoY- -60.22%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 186,543 346,404 417,919 455,128 485,354 587,383 549,123 -16.45%
PBT -60,206 -2,000 4,708 2,869 6,682 28,457 21,707 -
Tax 4,253 3,608 -709 -88 -136 235 4,825 -2.07%
NP -55,953 1,608 3,999 2,781 6,546 28,692 26,532 -
-
NP to SH -55,561 1,580 3,995 2,420 6,084 28,500 26,482 -
-
Tax Rate - - 15.06% 3.07% 2.04% -0.83% -22.23% -
Total Cost 242,496 344,796 413,920 452,347 478,808 558,691 522,591 -12.00%
-
Net Worth 222,094 187,999 278,961 187,714 246,233 238,527 142,880 7.62%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 4,149 4,210 -
Div Payout % - - - - - 14.56% 15.90% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 222,094 187,999 278,961 187,714 246,233 238,527 142,880 7.62%
NOSH 173,511 187,999 187,222 187,714 138,333 137,876 142,880 3.28%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -29.99% 0.46% 0.96% 0.61% 1.35% 4.88% 4.83% -
ROE -25.02% 0.84% 1.43% 1.29% 2.47% 11.95% 18.53% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 107.51 184.26 223.22 242.46 350.86 426.02 384.32 -19.11%
EPS -32.02 0.84 2.13 1.29 4.40 20.67 18.53 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.00 -
NAPS 1.28 1.00 1.49 1.00 1.78 1.73 1.00 4.19%
Adjusted Per Share Value based on latest NOSH - 187,714
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.63 21.60 26.06 28.38 30.27 36.63 34.24 -16.45%
EPS -3.46 0.10 0.25 0.15 0.38 1.78 1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.26 0.26 -
NAPS 0.1385 0.1172 0.174 0.1171 0.1535 0.1487 0.0891 7.62%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.215 0.35 0.50 0.44 0.66 0.65 0.89 -
P/RPS 0.20 0.19 0.22 0.18 0.19 0.15 0.23 -2.30%
P/EPS -0.67 41.65 23.43 34.13 15.01 3.14 4.80 -
EY -148.94 2.40 4.27 2.93 6.66 31.80 20.83 -
DY 0.00 0.00 0.00 0.00 0.00 4.62 3.37 -
P/NAPS 0.17 0.35 0.34 0.44 0.37 0.38 0.89 -24.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 12/09/12 26/08/11 27/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.215 0.31 0.38 0.45 0.60 0.57 1.03 -
P/RPS 0.20 0.17 0.17 0.19 0.17 0.13 0.27 -4.87%
P/EPS -0.67 36.89 17.81 34.91 13.64 2.76 5.56 -
EY -148.94 2.71 5.62 2.86 7.33 36.26 17.99 -
DY 0.00 0.00 0.00 0.00 0.00 5.26 2.91 -
P/NAPS 0.17 0.31 0.26 0.45 0.34 0.33 1.03 -25.91%

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