[MAXLAND] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 155.51%
YoY- 386.53%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 15,259 31,259 47,403 35,250 29,168 19,405 7,591 59.07%
PBT -7,223 4,764 7,207 11,158 -17,765 348 -7,445 -1.99%
Tax 834 -45 -113 -290 -1,815 0 0 -
NP -6,389 4,719 7,094 10,868 -19,580 348 -7,445 -9.66%
-
NP to SH -6,349 4,695 7,094 10,868 -19,580 348 -7,445 -10.04%
-
Tax Rate - 0.94% 1.57% 2.60% - 0.00% - -
Total Cost 21,648 26,540 40,309 24,382 48,748 19,057 15,036 27.41%
-
Net Worth 232,659 284,493 243,591 164,712 194,590 1,518,724 225,910 1.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 232,659 284,493 243,591 164,712 194,590 1,518,724 225,910 1.97%
NOSH 1,454,122 1,454,122 1,359,156 895,492 540,529 499,580 4,995,804 -55.98%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -41.87% 15.10% 14.97% 30.83% -67.13% 1.79% -98.08% -
ROE -2.73% 1.65% 2.91% 6.60% -10.06% 0.02% -3.30% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.05 2.20 3.70 5.35 5.40 0.51 0.17 235.52%
EPS -0.44 0.33 0.55 1.65 -3.62 0.01 -0.16 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.20 0.19 0.25 0.36 0.40 0.05 116.69%
Adjusted Per Share Value based on latest NOSH - 895,492
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 0.95 1.95 2.96 2.20 1.82 1.21 0.47 59.65%
EPS -0.40 0.29 0.44 0.68 -1.22 0.02 -0.46 -8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1774 0.1519 0.1027 0.1213 0.9471 0.1409 1.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.12 0.125 0.115 0.105 0.06 0.07 0.01 -
P/RPS 11.44 5.69 3.11 1.96 1.11 13.70 5.95 54.43%
P/EPS -27.48 37.87 20.78 6.37 -1.66 763.73 -6.07 172.91%
EY -3.64 2.64 4.81 15.71 -60.37 0.13 -16.48 -63.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.61 0.42 0.17 0.18 0.20 140.79%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 19/08/22 25/05/22 28/02/22 05/01/22 24/09/21 -
Price 0.14 0.115 0.14 0.11 0.105 0.065 0.085 -
P/RPS 13.34 5.23 3.79 2.06 1.95 12.72 50.59 -58.77%
P/EPS -32.06 34.84 25.30 6.67 -2.90 709.17 -51.58 -27.10%
EY -3.12 2.87 3.95 15.00 -34.50 0.14 -1.94 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.58 0.74 0.44 0.29 0.16 1.70 -35.45%

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