[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2024

Announcement Date
30-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024
Profit Trend
QoQ- -500.37%
YoY- -510.52%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 18,739 89,289 71,428 49,649 24,818 14,279 7,475 84.23%
PBT 1,497 -65,567 -10,008 -2,608 -16,108 -9,847 -5,265 -
Tax 28 6,010 129 137 125 26 0 -
NP 1,525 -59,557 -9,879 -2,471 -15,983 -9,821 -5,265 -
-
NP to SH 1,528 -59,605 -9,928 -2,519 -15,872 -9,763 -5,205 -
-
Tax Rate -1.87% - - - - - - -
Total Cost 17,214 148,846 81,307 52,120 40,801 24,100 12,740 22.15%
-
Net Worth 183,359 192,435 236,518 242,677 224,260 239,211 239,211 -16.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 183,359 192,435 236,518 242,677 224,260 239,211 239,211 -16.20%
NOSH 1,527,999 1,603,629 1,603,629 1,539,358 1,495,071 1,495,071 1,495,071 1.45%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 8.14% -66.70% -13.83% -4.98% -64.40% -68.78% -70.43% -
ROE 0.83% -30.97% -4.20% -1.04% -7.08% -4.08% -2.18% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.23 5.57 4.53 3.27 1.66 0.96 0.50 81.93%
EPS 0.10 -3.72 -0.62 -0.17 -1.06 -0.65 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.15 0.16 0.15 0.16 0.16 -17.40%
Adjusted Per Share Value based on latest NOSH - 1,603,629
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.23 5.84 4.67 3.25 1.62 0.93 0.49 84.39%
EPS 0.10 -3.90 -0.65 -0.16 -1.04 -0.64 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1259 0.1548 0.1588 0.1468 0.1566 0.1566 -16.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.08 0.095 0.10 0.14 0.14 0.145 0.115 -
P/RPS 6.52 1.71 2.21 4.28 8.43 15.18 23.00 -56.74%
P/EPS 80.00 -2.56 -15.88 -84.30 -13.19 -22.20 -33.03 -
EY 1.25 -39.13 -6.30 -1.19 -7.58 -4.50 -3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.67 0.88 0.93 0.91 0.72 -4.67%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 31/05/24 26/02/24 24/11/23 23/08/23 29/05/23 -
Price 0.065 0.085 0.095 0.105 0.14 0.16 0.14 -
P/RPS 5.30 1.53 2.10 3.21 8.43 16.75 28.00 -66.93%
P/EPS 65.00 -2.29 -15.09 -63.22 -13.19 -24.50 -40.21 -
EY 1.54 -43.73 -6.63 -1.58 -7.58 -4.08 -2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.63 0.66 0.93 1.00 0.88 -27.72%

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