[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 95.67%
YoY- 65.24%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 25,287 19,108 17,306 12,858 33,623 19,178 15,163 40.67%
PBT -67,261 -43,805 -15,248 -6,235 -150,545 -62,250 -40,907 39.35%
Tax -1,808 0 0 0 6,561 8,671 4,469 -
NP -69,069 -43,805 -15,248 -6,235 -143,984 -53,579 -36,438 53.22%
-
NP to SH -69,069 -43,805 -15,248 -6,235 -143,984 -53,579 -36,438 53.22%
-
Tax Rate - - - - - - - -
Total Cost 94,356 62,913 32,554 19,093 177,607 72,757 51,601 49.58%
-
Net Worth 248,695 245,695 286,644 286,644 327,593 409,492 450,441 -32.72%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 248,695 245,695 286,644 286,644 327,593 409,492 450,441 -32.72%
NOSH 4,244,922 4,094,922 4,094,922 4,094,922 4,094,922 4,094,922 4,094,922 2.42%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -273.14% -229.25% -88.11% -48.49% -428.23% -279.38% -240.31% -
ROE -27.77% -17.83% -5.32% -2.18% -43.95% -13.08% -8.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 0.61 0.47 0.42 0.31 0.82 0.47 0.37 39.59%
EPS -1.68 -1.07 -0.37 -0.15 -3.75 -1.43 -1.02 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.07 0.07 0.08 0.10 0.11 -33.26%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.58 1.19 1.08 0.80 2.10 1.20 0.95 40.41%
EPS -4.31 -2.73 -0.95 -0.39 -8.98 -3.34 -2.27 53.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1532 0.1787 0.1787 0.2043 0.2554 0.2809 -32.72%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.015 0.01 0.035 0.05 0.06 0.05 0.06 -
P/RPS 2.46 2.14 8.28 15.92 7.31 10.68 16.20 -71.56%
P/EPS -0.90 -0.93 -9.40 -32.84 -1.71 -3.82 -6.74 -73.90%
EY -111.09 -106.97 -10.64 -3.05 -58.60 -26.17 -14.83 283.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.50 0.71 0.75 0.50 0.55 -40.91%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 28/02/20 29/11/19 05/09/19 29/05/19 28/02/19 -
Price 0.04 0.015 0.02 0.04 0.045 0.065 0.04 -
P/RPS 6.56 3.21 4.73 12.74 5.48 13.88 10.80 -28.29%
P/EPS -2.40 -1.40 -5.37 -26.27 -1.28 -4.97 -4.50 -34.25%
EY -41.66 -71.32 -18.62 -3.81 -78.14 -20.13 -22.25 51.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.25 0.29 0.57 0.56 0.65 0.36 51.36%

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