[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 111.92%
YoY- 262.47%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 46,760 173,367 173,833 178,590 164,580 170,168 147,952 -53.56%
PBT -77,112 33,013 13,913 10,010 4,296 1,919 2,544 -
Tax 5,372 -19,172 -181 -1,948 -2,444 2,759 -352 -
NP -71,740 13,841 13,732 8,062 1,852 4,678 2,192 -
-
NP to SH -71,740 13,841 13,732 9,562 4,512 4,703 2,192 -
-
Tax Rate - 58.07% 1.30% 19.46% 56.89% -143.77% 13.84% -
Total Cost 118,500 159,526 160,101 170,528 162,728 165,490 145,760 -12.88%
-
Net Worth 429,966 359,381 357,441 320,973 308,364 347,899 301,895 26.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 429,966 359,381 357,441 320,973 308,364 347,899 301,895 26.55%
NOSH 4,094,922 1,023,730 1,023,730 959,470 934,439 930,670 718,799 218.63%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -153.42% 7.98% 7.90% 4.51% 1.13% 2.75% 1.48% -
ROE -16.69% 3.85% 3.84% 2.98% 1.46% 1.35% 0.73% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.52 16.88 17.02 18.92 17.61 21.52 20.58 -82.36%
EPS -2.32 1.41 1.43 1.02 0.48 0.66 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.35 0.35 0.34 0.33 0.44 0.42 -51.89%
Adjusted Per Share Value based on latest NOSH - 959,470
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.06 11.35 11.38 11.69 10.77 11.14 9.68 -53.56%
EPS -4.70 0.91 0.90 0.63 0.30 0.31 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2814 0.2352 0.2339 0.2101 0.2018 0.2277 0.1976 26.55%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.045 0.24 0.175 0.255 0.255 0.245 0.18 -
P/RPS 2.96 1.42 1.03 1.35 1.45 1.14 0.87 126.04%
P/EPS -1.93 17.80 13.01 25.18 52.81 41.19 59.03 -
EY -51.91 5.62 7.68 3.97 1.89 2.43 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.69 0.50 0.75 0.77 0.56 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 -
Price 0.04 0.05 0.235 0.25 0.235 0.215 0.26 -
P/RPS 2.63 0.30 1.38 1.32 1.33 1.00 1.26 63.25%
P/EPS -1.71 3.71 17.48 24.68 48.67 36.15 85.26 -
EY -58.40 26.96 5.72 4.05 2.05 2.77 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.14 0.67 0.74 0.71 0.49 0.62 -39.71%

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