[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -76.02%
YoY- 244.95%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 173,367 130,375 89,295 41,145 170,168 110,964 67,407 88.04%
PBT 33,013 10,435 5,005 1,074 1,919 1,908 1,547 673.68%
Tax -19,172 -136 -974 -611 2,759 -264 -171 2245.31%
NP 13,841 10,299 4,031 463 4,678 1,644 1,376 367.95%
-
NP to SH 13,841 10,299 4,781 1,128 4,703 1,644 1,319 381.37%
-
Tax Rate 58.07% 1.30% 19.46% 56.89% -143.77% 13.84% 11.05% -
Total Cost 159,526 120,076 85,264 40,682 165,490 109,320 66,031 80.33%
-
Net Worth 359,381 357,441 320,973 308,364 347,899 301,895 276,989 19.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 359,381 357,441 320,973 308,364 347,899 301,895 276,989 19.01%
NOSH 1,023,730 1,023,730 959,470 934,439 930,670 718,799 659,499 34.17%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.98% 7.90% 4.51% 1.13% 2.75% 1.48% 2.04% -
ROE 3.85% 2.88% 1.49% 0.37% 1.35% 0.54% 0.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.88 12.77 9.46 4.40 21.52 15.44 10.22 39.85%
EPS 1.41 1.07 0.51 0.12 0.66 0.24 0.20 268.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.34 0.33 0.44 0.42 0.42 -11.47%
Adjusted Per Share Value based on latest NOSH - 934,439
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.81 8.13 5.57 2.57 10.61 6.92 4.20 88.13%
EPS 0.86 0.64 0.30 0.07 0.29 0.10 0.08 389.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2241 0.2229 0.2002 0.1923 0.2169 0.1883 0.1727 19.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.24 0.175 0.255 0.255 0.245 0.18 0.11 -
P/RPS 1.42 1.37 2.70 5.79 1.14 1.17 1.08 20.07%
P/EPS 17.80 17.35 50.35 211.24 41.19 78.70 55.00 -52.95%
EY 5.62 5.76 1.99 0.47 2.43 1.27 1.82 112.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.75 0.77 0.56 0.43 0.26 92.02%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 28/02/17 -
Price 0.05 0.235 0.25 0.235 0.215 0.26 0.105 -
P/RPS 0.30 1.84 2.64 5.34 1.00 1.68 1.03 -56.15%
P/EPS 3.71 23.30 49.36 194.67 36.15 113.68 52.50 -82.99%
EY 26.96 4.29 2.03 0.51 2.77 0.88 1.90 488.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.67 0.74 0.71 0.49 0.62 0.25 -32.13%

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