[MAXLAND] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 0.53%
YoY- -999.2%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 149,007 186,127 164,721 177,903 301,228 417,366 451,942 -16.86%
PBT 1,289 192 -6,410 -59,211 -9,296 4,292 2,921 -12.73%
Tax -1,402 1,712 -568 3,569 4,146 -400 -68 65.51%
NP -113 1,904 -6,978 -55,642 -5,150 3,892 2,853 -
-
NP to SH 822 2,345 -6,990 -55,268 -5,028 3,827 2,590 -17.39%
-
Tax Rate 108.77% -891.67% - - - 9.32% 2.33% -
Total Cost 149,120 184,223 171,699 233,545 306,378 413,474 449,089 -16.77%
-
Net Worth 274,679 0 233,460 215,239 272,428 212,083 273,687 0.06%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 274,679 0 233,460 215,239 272,428 212,083 273,687 0.06%
NOSH 653,999 488,499 364,782 173,579 173,521 212,083 188,750 22.98%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.08% 1.02% -4.24% -31.28% -1.71% 0.93% 0.63% -
ROE 0.30% 0.00% -2.99% -25.68% -1.85% 1.80% 0.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.78 38.10 45.16 102.49 173.60 196.79 239.44 -32.41%
EPS 0.13 0.48 -1.92 -31.84 -2.90 1.80 1.37 -32.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.00 0.64 1.24 1.57 1.00 1.45 -18.64%
Adjusted Per Share Value based on latest NOSH - 173,579
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.75 12.18 10.78 11.64 19.71 27.31 29.58 -16.87%
EPS 0.05 0.15 -0.46 -3.62 -0.33 0.25 0.17 -18.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1798 0.00 0.1528 0.1409 0.1783 0.1388 0.1791 0.06%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.09 0.125 0.23 0.23 0.31 0.34 0.45 -
P/RPS 0.40 0.33 0.51 0.22 0.18 0.17 0.19 13.19%
P/EPS 71.61 26.04 -12.00 -0.72 -10.70 18.84 32.79 13.89%
EY 1.40 3.84 -8.33 -138.44 -9.35 5.31 3.05 -12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.36 0.19 0.20 0.34 0.31 -6.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 20/11/14 29/11/13 04/01/13 25/11/11 26/11/10 -
Price 0.11 0.16 0.20 0.24 0.305 0.43 0.47 -
P/RPS 0.48 0.42 0.44 0.23 0.18 0.22 0.20 15.69%
P/EPS 87.52 33.33 -10.44 -0.75 -10.53 23.83 34.25 16.90%
EY 1.14 3.00 -9.58 -132.67 -9.50 4.20 2.92 -14.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.31 0.19 0.19 0.43 0.32 -3.39%

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