[MAXLAND] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 37.95%
YoY- 63.25%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 91,414 57,520 31,937 19,119 17,707 18,153 19,016 185.10%
PBT -13,704 -28,655 -18,303 -24,291 -37,341 -62,105 -63,705 -64.13%
Tax -2,105 -1,815 0 -3 -1,811 -1,811 -1,811 10.55%
NP -15,809 -30,470 -18,303 -24,294 -39,152 -63,916 -65,516 -61.27%
-
NP to SH -15,809 -30,470 -18,303 -24,294 -39,152 -63,916 -65,516 -61.27%
-
Tax Rate - - - - - - - -
Total Cost 107,223 87,990 50,240 43,413 56,859 82,069 84,532 17.19%
-
Net Worth 164,712 194,590 1,518,724 225,910 217,570 217,570 211,729 -15.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 164,712 194,590 1,518,724 225,910 217,570 217,570 211,729 -15.42%
NOSH 895,492 540,529 499,580 4,995,804 4,504,414 4,504,414 4,504,414 -65.97%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -17.29% -52.97% -57.31% -127.07% -221.11% -352.10% -344.53% -
ROE -9.60% -15.66% -1.21% -10.75% -18.00% -29.38% -30.94% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.87 10.64 0.84 0.42 0.41 0.42 0.45 885.10%
EPS -2.40 -5.64 -0.48 -0.54 -0.90 -1.47 -1.55 33.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.36 0.40 0.05 0.05 0.05 0.05 192.68%
Adjusted Per Share Value based on latest NOSH - 4,995,804
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.98 3.76 2.09 1.25 1.16 1.19 1.24 185.71%
EPS -1.03 -1.99 -1.20 -1.59 -2.56 -4.18 -4.29 -61.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1273 0.9939 0.1478 0.1424 0.1424 0.1386 -15.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.105 0.06 0.07 0.01 0.025 0.03 0.025 -
P/RPS 0.76 0.56 8.32 2.36 6.14 7.19 5.57 -73.52%
P/EPS -4.38 -1.06 -14.52 -1.86 -2.78 -2.04 -1.62 94.19%
EY -22.85 -93.95 -6.89 -53.77 -35.99 -48.96 -61.89 -48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.17 0.18 0.20 0.50 0.60 0.50 -10.98%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 05/01/22 24/09/21 27/05/21 22/03/21 25/11/20 -
Price 0.11 0.105 0.065 0.085 0.015 0.025 0.025 -
P/RPS 0.79 0.99 7.73 20.09 3.69 5.99 5.57 -72.83%
P/EPS -4.58 -1.86 -13.48 -15.81 -1.67 -1.70 -1.62 100.06%
EY -21.81 -53.69 -7.42 -6.33 -59.98 -58.75 -61.89 -50.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.16 1.70 0.30 0.50 0.50 -8.17%

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