[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 186.07%
YoY- 465.94%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 130,375 89,295 41,145 170,168 110,964 67,407 29,386 170.24%
PBT 10,435 5,005 1,074 1,919 1,908 1,547 429 741.13%
Tax -136 -974 -611 2,759 -264 -171 -1,034 -74.16%
NP 10,299 4,031 463 4,678 1,644 1,376 -605 -
-
NP to SH 10,299 4,781 1,128 4,703 1,644 1,319 327 899.41%
-
Tax Rate 1.30% 19.46% 56.89% -143.77% 13.84% 11.05% 241.03% -
Total Cost 120,076 85,264 40,682 165,490 109,320 66,031 29,991 152.35%
-
Net Worth 357,441 320,973 308,364 347,899 301,895 276,989 274,679 19.21%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 357,441 320,973 308,364 347,899 301,895 276,989 274,679 19.21%
NOSH 1,023,730 959,470 934,439 930,670 718,799 659,499 653,999 34.85%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.90% 4.51% 1.13% 2.75% 1.48% 2.04% -2.06% -
ROE 2.88% 1.49% 0.37% 1.35% 0.54% 0.48% 0.12% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.77 9.46 4.40 21.52 15.44 10.22 4.49 100.86%
EPS 1.07 0.51 0.12 0.66 0.24 0.20 0.05 672.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.33 0.44 0.42 0.42 0.42 -11.45%
Adjusted Per Share Value based on latest NOSH - 930,670
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.13 5.57 2.57 10.61 6.92 4.20 1.83 170.49%
EPS 0.64 0.30 0.07 0.29 0.10 0.08 0.02 910.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.2002 0.1923 0.2169 0.1883 0.1727 0.1713 19.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.175 0.255 0.255 0.245 0.18 0.11 0.09 -
P/RPS 1.37 2.70 5.79 1.14 1.17 1.08 2.00 -22.31%
P/EPS 17.35 50.35 211.24 41.19 78.70 55.00 180.00 -79.00%
EY 5.76 1.99 0.47 2.43 1.27 1.82 0.56 373.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 0.77 0.56 0.43 0.26 0.21 78.40%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.235 0.25 0.235 0.215 0.26 0.105 0.11 -
P/RPS 1.84 2.64 5.34 1.00 1.68 1.03 2.45 -17.39%
P/EPS 23.30 49.36 194.67 36.15 113.68 52.50 220.00 -77.64%
EY 4.29 2.03 0.51 2.77 0.88 1.90 0.45 350.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.71 0.49 0.62 0.25 0.26 88.06%

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