[MAXLAND] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -81.77%
YoY- -233.42%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 113,912 82,653 35,250 67,692 38,524 19,119 11,528 359.83%
PBT 23,129 18,365 11,158 -41,709 -23,944 -24,293 -16,846 -
Tax -448 -403 -290 -1,818 -3 -1 -1 5733.18%
NP 22,681 17,962 10,868 -43,527 -23,947 -24,294 -16,847 -
-
NP to SH 22,657 17,962 10,868 -43,525 -23,945 -24,294 -16,847 -
-
Tax Rate 1.94% 2.19% 2.60% - - - - -
Total Cost 91,231 64,691 24,382 111,219 62,471 43,413 28,375 117.68%
-
Net Worth 284,493 243,591 164,712 194,590 1,518,724 225,910 217,570 19.55%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 284,493 243,591 164,712 194,590 1,518,724 225,910 217,570 19.55%
NOSH 1,454,122 1,359,156 895,492 540,529 499,580 4,995,804 4,504,414 -52.90%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 19.91% 21.73% 30.83% -64.30% -62.16% -127.07% -146.14% -
ROE 7.96% 7.37% 6.60% -22.37% -1.58% -10.75% -7.74% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.01 6.45 5.35 12.52 1.01 0.42 0.26 880.69%
EPS 2.02 1.85 1.65 -1.17 -0.55 -0.56 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.25 0.36 0.40 0.05 0.05 151.77%
Adjusted Per Share Value based on latest NOSH - 540,529
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 7.10 5.15 2.20 4.22 2.40 1.19 0.72 359.21%
EPS 1.41 1.12 0.68 -2.71 -1.49 -1.51 -1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1519 0.1027 0.1213 0.9471 0.1409 0.1357 19.53%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.125 0.115 0.105 0.06 0.07 0.01 0.025 -
P/RPS 1.56 1.78 1.96 0.48 6.90 2.36 9.44 -69.85%
P/EPS 7.85 8.21 6.37 -0.75 -11.10 -1.86 -6.46 -
EY 12.74 12.18 15.71 -134.20 -9.01 -53.77 -15.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.61 0.42 0.17 0.18 0.20 0.50 16.64%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 19/08/22 25/05/22 28/02/22 05/01/22 24/09/21 27/05/21 -
Price 0.115 0.14 0.11 0.105 0.065 0.085 0.015 -
P/RPS 1.44 2.17 2.06 0.84 6.41 20.09 5.66 -59.81%
P/EPS 7.22 9.99 6.67 -1.30 -10.31 -15.81 -3.87 -
EY 13.85 10.01 15.00 -76.69 -9.70 -6.33 -25.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.44 0.29 0.16 1.70 0.30 55.13%

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