[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -1.58%
YoY- -862.14%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 51,432 33,623 25,570 30,326 46,760 173,367 173,833 -55.56%
PBT -24,940 -150,545 -83,000 -81,814 -77,112 33,013 13,913 -
Tax 0 6,561 11,561 8,938 5,372 -19,172 -181 -
NP -24,940 -143,984 -71,438 -72,876 -71,740 13,841 13,732 -
-
NP to SH -24,940 -143,984 -71,438 -72,876 -71,740 13,841 13,732 -
-
Tax Rate - - - - - 58.07% 1.30% -
Total Cost 76,372 177,607 97,009 103,202 118,500 159,526 160,101 -38.92%
-
Net Worth 286,644 327,593 409,492 450,441 429,966 359,381 357,441 -13.67%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 286,644 327,593 409,492 450,441 429,966 359,381 357,441 -13.67%
NOSH 4,094,922 4,094,922 4,094,922 4,094,922 4,094,922 1,023,730 1,023,730 151.77%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -48.49% -428.23% -279.38% -240.31% -153.42% 7.98% 7.90% -
ROE -8.70% -43.95% -17.45% -16.18% -16.69% 3.85% 3.84% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 1.26 0.82 0.62 0.74 1.52 16.88 17.02 -82.34%
EPS -0.60 -3.75 -1.91 -2.04 -2.32 1.41 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.10 0.11 0.14 0.35 0.35 -65.76%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.37 2.20 1.67 1.98 3.06 11.35 11.38 -55.53%
EPS -1.63 -9.42 -4.68 -4.77 -4.70 0.91 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1876 0.2144 0.268 0.2948 0.2814 0.2352 0.2339 -13.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.05 0.06 0.05 0.06 0.045 0.24 0.175 -
P/RPS 3.98 7.31 8.01 8.10 2.96 1.42 1.03 146.04%
P/EPS -8.21 -1.71 -2.87 -3.37 -1.93 17.80 13.01 -
EY -12.18 -58.60 -34.89 -29.66 -51.91 5.62 7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.50 0.55 0.32 0.69 0.50 26.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 05/09/19 29/05/19 28/02/19 30/11/18 06/09/18 13/06/18 -
Price 0.04 0.045 0.065 0.04 0.04 0.05 0.235 -
P/RPS 3.18 5.48 10.41 5.40 2.63 0.30 1.38 74.37%
P/EPS -6.57 -1.28 -3.73 -2.25 -1.71 3.71 17.48 -
EY -15.23 -78.14 -26.84 -44.49 -58.40 26.96 5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.65 0.36 0.29 0.14 0.67 -10.20%

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