[MAXLAND] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -76.75%
YoY- -2295.45%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 168,648 166,186 175,176 229,382 363,374 393,720 523,735 -17.19%
PBT -958 2,625 -25,967 -50,478 2,479 3,959 2,117 -
Tax 2,227 -939 4,643 2,777 -200 13 231 45.83%
NP 1,269 1,686 -21,324 -47,701 2,279 3,972 2,348 -9.73%
-
NP to SH 1,736 1,771 -21,171 -47,334 2,156 3,974 1,680 0.54%
-
Tax Rate - 35.77% - - 8.07% -0.33% -10.91% -
Total Cost 167,379 164,500 196,500 277,083 361,095 389,748 521,387 -17.23%
-
Net Worth 278,999 223,199 152,587 230,995 286,825 268,604 139,047 12.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 278,999 223,199 152,587 230,995 286,825 268,604 139,047 12.29%
NOSH 620,000 398,571 195,624 173,681 192,500 183,975 139,047 28.26%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.75% 1.01% -12.17% -20.80% 0.63% 1.01% 0.45% -
ROE 0.62% 0.79% -13.87% -20.49% 0.75% 1.48% 1.21% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.20 41.70 89.55 132.07 188.77 214.01 376.66 -35.44%
EPS 0.28 0.44 -10.82 -27.25 1.12 2.16 1.21 -21.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.56 0.78 1.33 1.49 1.46 1.00 -12.45%
Adjusted Per Share Value based on latest NOSH - 173,681
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.04 10.88 11.46 15.01 23.78 25.77 34.28 -17.19%
EPS 0.11 0.12 -1.39 -3.10 0.14 0.26 0.11 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1826 0.1461 0.0999 0.1512 0.1877 0.1758 0.091 12.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.11 0.175 0.20 0.28 0.40 0.73 0.52 -
P/RPS 0.40 0.42 0.22 0.21 0.21 0.34 0.14 19.10%
P/EPS 39.29 39.38 -1.85 -1.03 35.71 33.80 43.04 -1.50%
EY 2.55 2.54 -54.11 -97.33 2.80 2.96 2.32 1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.26 0.21 0.27 0.50 0.52 -12.08%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 28/05/15 29/05/14 30/05/13 23/05/12 24/05/11 26/05/10 -
Price 0.105 0.16 0.17 0.27 0.37 0.60 0.44 -
P/RPS 0.39 0.38 0.19 0.20 0.20 0.28 0.12 21.68%
P/EPS 37.50 36.01 -1.57 -0.99 33.04 27.78 36.42 0.48%
EY 2.67 2.78 -63.66 -100.94 3.03 3.60 2.75 -0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.29 0.22 0.20 0.25 0.41 0.44 -10.23%

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