[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2022

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- -46.02%
YoY- 137.47%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 33,090 28,558 29,900 129,171 151,882 165,306 141,000 -61.91%
PBT -21,477 -19,694 -21,060 15,906 30,838 36,730 44,632 -
Tax 166 52 0 386 -597 -806 -1,160 -
NP -21,310 -19,642 -21,060 16,292 30,241 35,924 43,472 -
-
NP to SH -21,162 -19,526 -20,820 16,308 30,209 35,924 43,472 -
-
Tax Rate - - - -2.43% 1.94% 2.19% 2.60% -
Total Cost 54,401 48,200 50,960 112,879 121,641 129,382 97,528 -32.21%
-
Net Worth 224,260 239,211 239,211 232,659 284,493 243,591 164,712 22.82%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 224,260 239,211 239,211 232,659 284,493 243,591 164,712 22.82%
NOSH 1,495,071 1,495,071 1,495,071 1,454,122 1,454,122 1,359,156 895,492 40.69%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -64.40% -68.78% -70.43% 12.61% 19.91% 21.73% 30.83% -
ROE -9.44% -8.16% -8.70% 7.01% 10.62% 14.75% 26.39% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.21 1.91 2.00 8.88 10.68 12.89 21.40 -77.95%
EPS -1.41 -1.30 -1.40 1.35 2.69 3.70 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.16 0.16 0.16 0.20 0.19 0.25 -28.84%
Adjusted Per Share Value based on latest NOSH - 1,454,122
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.17 1.87 1.96 8.45 9.94 10.82 9.23 -61.87%
EPS -1.38 -1.28 -1.36 1.07 1.98 2.35 2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1566 0.1566 0.1523 0.1862 0.1594 0.1078 22.83%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.14 0.145 0.115 0.12 0.125 0.115 0.105 -
P/RPS 6.33 7.59 5.75 1.35 1.17 0.89 0.49 449.70%
P/EPS -9.89 -11.10 -8.26 10.70 5.89 4.10 1.59 -
EY -10.11 -9.01 -12.11 9.35 16.99 24.37 62.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.72 0.75 0.63 0.61 0.42 69.80%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 23/08/23 29/05/23 28/02/23 23/11/22 19/08/22 25/05/22 -
Price 0.14 0.16 0.14 0.14 0.115 0.14 0.11 -
P/RPS 6.33 8.38 7.00 1.58 1.08 1.09 0.51 435.25%
P/EPS -9.89 -12.25 -10.05 12.48 5.42 5.00 1.67 -
EY -10.11 -8.16 -9.95 8.01 18.47 20.01 59.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.00 0.88 0.88 0.58 0.74 0.44 64.62%

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