[MAXLAND] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
05-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 104.67%
YoY- 106.17%
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 47,403 35,250 29,168 19,405 7,591 1,356 3,585 461.82%
PBT 7,207 11,158 -17,765 348 -7,445 -3,793 -7,413 -
Tax -113 -290 -1,815 0 0 0 0 -
NP 7,094 10,868 -19,580 348 -7,445 -3,793 -7,413 -
-
NP to SH 7,094 10,868 -19,580 348 -7,445 -3,793 -7,413 -
-
Tax Rate 1.57% 2.60% - 0.00% - - - -
Total Cost 40,309 24,382 48,748 19,057 15,036 5,149 10,998 138.28%
-
Net Worth 243,591 164,712 194,590 1,518,724 225,910 217,570 217,570 7.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 243,591 164,712 194,590 1,518,724 225,910 217,570 217,570 7.84%
NOSH 1,359,156 895,492 540,529 499,580 4,995,804 4,504,414 4,504,414 -55.11%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.97% 30.83% -67.13% 1.79% -98.08% -279.72% -206.78% -
ROE 2.91% 6.60% -10.06% 0.02% -3.30% -1.74% -3.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.70 5.35 5.40 0.51 0.17 0.03 0.08 1197.55%
EPS 0.55 1.65 -3.62 0.01 -0.16 -0.09 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.25 0.36 0.40 0.05 0.05 0.05 144.10%
Adjusted Per Share Value based on latest NOSH - 499,580
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 2.96 2.20 1.82 1.21 0.47 0.08 0.22 468.39%
EPS 0.44 0.68 -1.22 0.02 -0.46 -0.24 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1027 0.1213 0.9471 0.1409 0.1357 0.1357 7.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.115 0.105 0.06 0.07 0.01 0.025 0.03 -
P/RPS 3.11 1.96 1.11 13.70 5.95 80.23 36.41 -80.69%
P/EPS 20.78 6.37 -1.66 763.73 -6.07 -28.68 -17.61 -
EY 4.81 15.71 -60.37 0.13 -16.48 -3.49 -5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.42 0.17 0.18 0.20 0.50 0.60 1.11%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 25/05/22 28/02/22 05/01/22 24/09/21 27/05/21 22/03/21 -
Price 0.14 0.11 0.105 0.065 0.085 0.015 0.025 -
P/RPS 3.79 2.06 1.95 12.72 50.59 48.14 30.34 -75.10%
P/EPS 25.30 6.67 -2.90 709.17 -51.58 -17.21 -14.67 -
EY 3.95 15.00 -34.50 0.14 -1.94 -5.81 -6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.44 0.29 0.16 1.70 0.30 0.50 29.96%

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