[MAXLAND] QoQ TTM Result on 30-Sep-2020

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020
Profit Trend
QoQ- 0.9%
YoY- 50.47%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 19,119 17,707 18,153 19,016 25,287 33,553 35,766 -34.15%
PBT -24,291 -37,341 -62,105 -63,705 -64,300 -132,100 -124,886 -66.46%
Tax -3 -1,811 -1,811 -1,811 -1,808 -2,110 2,092 -
NP -24,294 -39,152 -63,916 -65,516 -66,108 -134,210 -122,794 -66.08%
-
NP to SH -24,294 -39,152 -63,916 -65,516 -66,108 -134,210 -122,794 -66.08%
-
Tax Rate - - - - - - - -
Total Cost 43,413 56,859 82,069 84,532 91,395 167,763 158,560 -57.86%
-
Net Worth 225,910 217,570 217,570 211,729 248,695 245,695 286,644 -14.69%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 225,910 217,570 217,570 211,729 248,695 245,695 286,644 -14.69%
NOSH 4,995,804 4,504,414 4,504,414 4,504,414 4,244,922 4,094,922 4,094,922 14.18%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -127.07% -221.11% -352.10% -344.53% -261.43% -399.99% -343.33% -
ROE -10.75% -18.00% -29.38% -30.94% -26.58% -54.62% -42.84% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.42 0.41 0.42 0.45 0.61 0.82 0.87 -38.48%
EPS -0.54 -0.90 -1.47 -1.55 -1.59 -3.28 -3.00 -68.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.05 0.05 0.06 0.06 0.07 -20.11%
Adjusted Per Share Value based on latest NOSH - 4,504,414
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1.19 1.10 1.13 1.19 1.58 2.09 2.23 -34.23%
EPS -1.51 -2.44 -3.99 -4.09 -4.12 -8.37 -7.66 -66.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1409 0.1357 0.1357 0.132 0.1551 0.1532 0.1787 -14.66%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.01 0.025 0.03 0.025 0.015 0.01 0.035 -
P/RPS 2.36 6.14 7.19 5.57 2.46 1.22 4.01 -29.79%
P/EPS -1.86 -2.78 -2.04 -1.62 -0.94 -0.31 -1.17 36.25%
EY -53.77 -35.99 -48.96 -61.89 -106.33 -327.75 -85.68 -26.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.50 0.60 0.50 0.25 0.17 0.50 -45.74%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/09/21 27/05/21 22/03/21 25/11/20 28/08/20 30/06/20 28/02/20 -
Price 0.085 0.015 0.025 0.025 0.04 0.015 0.02 -
P/RPS 20.09 3.69 5.99 5.57 6.56 1.83 2.29 325.92%
P/EPS -15.81 -1.67 -1.70 -1.62 -2.51 -0.46 -0.67 724.27%
EY -6.33 -59.98 -58.75 -61.89 -39.87 -218.50 -149.93 -87.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 0.30 0.50 0.50 0.67 0.25 0.29 225.46%

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