[MAXLAND] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -40.52%
YoY- -45.75%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 166,186 175,176 229,382 363,374 393,720 523,735 569,197 -18.54%
PBT 2,625 -25,967 -50,478 2,479 3,959 2,117 24,322 -30.98%
Tax -939 4,643 2,777 -200 13 231 -2,594 -15.57%
NP 1,686 -21,324 -47,701 2,279 3,972 2,348 21,728 -34.67%
-
NP to SH 1,771 -21,171 -47,334 2,156 3,974 1,680 21,414 -33.98%
-
Tax Rate 35.77% - - 8.07% -0.33% -10.91% 10.67% -
Total Cost 164,500 196,500 277,083 361,095 389,748 521,387 547,469 -18.15%
-
Net Worth 223,199 152,587 230,995 286,825 268,604 139,047 242,391 -1.36%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 223,199 152,587 230,995 286,825 268,604 139,047 242,391 -1.36%
NOSH 398,571 195,624 173,681 192,500 183,975 139,047 136,944 19.47%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.01% -12.17% -20.80% 0.63% 1.01% 0.45% 3.82% -
ROE 0.79% -13.87% -20.49% 0.75% 1.48% 1.21% 8.83% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.70 89.55 132.07 188.77 214.01 376.66 415.64 -31.82%
EPS 0.44 -10.82 -27.25 1.12 2.16 1.21 15.64 -44.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.78 1.33 1.49 1.46 1.00 1.77 -17.44%
Adjusted Per Share Value based on latest NOSH - 192,500
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 10.88 11.46 15.01 23.78 25.77 34.28 37.25 -18.53%
EPS 0.12 -1.39 -3.10 0.14 0.26 0.11 1.40 -33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1461 0.0999 0.1512 0.1877 0.1758 0.091 0.1586 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.175 0.20 0.28 0.40 0.73 0.52 0.45 -
P/RPS 0.42 0.22 0.21 0.21 0.34 0.14 0.11 25.00%
P/EPS 39.38 -1.85 -1.03 35.71 33.80 43.04 2.88 54.60%
EY 2.54 -54.11 -97.33 2.80 2.96 2.32 34.75 -35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.21 0.27 0.50 0.52 0.25 3.64%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 26/05/10 22/05/09 -
Price 0.16 0.17 0.27 0.37 0.60 0.44 0.58 -
P/RPS 0.38 0.19 0.20 0.20 0.28 0.12 0.14 18.09%
P/EPS 36.01 -1.57 -0.99 33.04 27.78 36.42 3.71 46.02%
EY 2.78 -63.66 -100.94 3.03 3.60 2.75 26.96 -31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 0.20 0.25 0.41 0.44 0.33 -2.12%

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