[MAXLAND] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -28.02%
YoY- -92.15%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 229,382 363,374 393,720 523,735 569,197 410,982 666,137 -16.26%
PBT -50,478 2,479 3,959 2,117 24,322 10,724 27,477 -
Tax 2,777 -200 13 231 -2,594 7,543 -624 -
NP -47,701 2,279 3,972 2,348 21,728 18,267 26,853 -
-
NP to SH -47,334 2,156 3,974 1,680 21,414 18,234 26,847 -
-
Tax Rate - 8.07% -0.33% -10.91% 10.67% -70.34% 2.27% -
Total Cost 277,083 361,095 389,748 521,387 547,469 392,715 639,284 -12.99%
-
Net Worth 230,995 286,825 268,604 139,047 242,391 221,804 212,378 1.40%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 4,210 -
Div Payout % - - - - - - 15.68% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 230,995 286,825 268,604 139,047 242,391 221,804 212,378 1.40%
NOSH 173,681 192,500 183,975 139,047 136,944 137,766 144,475 3.11%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -20.80% 0.63% 1.01% 0.45% 3.82% 4.44% 4.03% -
ROE -20.49% 0.75% 1.48% 1.21% 8.83% 8.22% 12.64% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 132.07 188.77 214.01 376.66 415.64 298.32 461.07 -18.79%
EPS -27.25 1.12 2.16 1.21 15.64 13.24 18.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.91 -
NAPS 1.33 1.49 1.46 1.00 1.77 1.61 1.47 -1.65%
Adjusted Per Share Value based on latest NOSH - 139,047
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.30 22.66 24.55 32.66 35.49 25.63 41.54 -16.26%
EPS -2.95 0.13 0.25 0.10 1.34 1.14 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
NAPS 0.144 0.1789 0.1675 0.0867 0.1512 0.1383 0.1324 1.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.28 0.40 0.73 0.52 0.45 0.65 0.96 -
P/RPS 0.21 0.21 0.34 0.14 0.11 0.22 0.21 0.00%
P/EPS -1.03 35.71 33.80 43.04 2.88 4.91 5.17 -
EY -97.33 2.80 2.96 2.32 34.75 20.36 19.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.04 -
P/NAPS 0.21 0.27 0.50 0.52 0.25 0.40 0.65 -17.15%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 23/05/12 24/05/11 26/05/10 22/05/09 03/06/08 28/05/07 -
Price 0.27 0.37 0.60 0.44 0.58 0.76 0.82 -
P/RPS 0.20 0.20 0.28 0.12 0.14 0.25 0.18 1.76%
P/EPS -0.99 33.04 27.78 36.42 3.71 5.74 4.41 -
EY -100.94 3.03 3.60 2.75 26.96 17.41 22.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
P/NAPS 0.20 0.25 0.41 0.44 0.33 0.47 0.56 -15.75%

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