[MAXLAND] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -15.91%
YoY- 247.19%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 28,558 29,900 129,171 151,882 165,306 141,000 67,692 -43.83%
PBT -19,694 -21,060 15,906 30,838 36,730 44,632 -41,709 -39.44%
Tax 52 0 386 -597 -806 -1,160 -1,818 -
NP -19,642 -21,060 16,292 30,241 35,924 43,472 -43,527 -41.25%
-
NP to SH -19,526 -20,820 16,308 30,209 35,924 43,472 -43,525 -41.48%
-
Tax Rate - - -2.43% 1.94% 2.19% 2.60% - -
Total Cost 48,200 50,960 112,879 121,641 129,382 97,528 111,219 -42.81%
-
Net Worth 239,211 239,211 232,659 284,493 243,591 164,712 194,590 14.79%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 239,211 239,211 232,659 284,493 243,591 164,712 194,590 14.79%
NOSH 1,495,071 1,495,071 1,454,122 1,454,122 1,359,156 895,492 540,529 97.41%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -68.78% -70.43% 12.61% 19.91% 21.73% 30.83% -64.30% -
ROE -8.16% -8.70% 7.01% 10.62% 14.75% 26.39% -22.37% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.91 2.00 8.88 10.68 12.89 21.40 12.52 -71.54%
EPS -1.30 -1.40 1.35 2.69 3.70 6.60 -1.17 7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.20 0.19 0.25 0.36 -41.84%
Adjusted Per Share Value based on latest NOSH - 1,454,122
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1.87 1.96 8.45 9.94 10.82 9.23 4.43 -43.81%
EPS -1.28 -1.36 1.07 1.98 2.35 2.85 -2.85 -41.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1566 0.1566 0.1523 0.1862 0.1594 0.1078 0.1273 14.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.145 0.115 0.12 0.125 0.115 0.105 0.06 -
P/RPS 7.59 5.75 1.35 1.17 0.89 0.49 0.48 533.18%
P/EPS -11.10 -8.26 10.70 5.89 4.10 1.59 -0.75 505.78%
EY -9.01 -12.11 9.35 16.99 24.37 62.84 -134.20 -83.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.72 0.75 0.63 0.61 0.42 0.17 206.94%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 29/05/23 28/02/23 23/11/22 19/08/22 25/05/22 28/02/22 -
Price 0.16 0.14 0.14 0.115 0.14 0.11 0.105 -
P/RPS 8.38 7.00 1.58 1.08 1.09 0.51 0.84 365.37%
P/EPS -12.25 -10.05 12.48 5.42 5.00 1.67 -1.30 347.96%
EY -8.16 -9.95 8.01 18.47 20.01 59.98 -76.69 -77.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.88 0.58 0.74 0.44 0.29 128.76%

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