[MAXLAND] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 48.35%
YoY- 466.23%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 143,912 173,367 189,579 192,056 181,927 170,168 159,723 -6.70%
PBT 12,661 33,013 10,446 5,377 2,564 1,919 2,567 189.47%
Tax -17,968 -19,922 2,137 2,013 2,250 2,759 -649 813.32%
NP -5,307 13,091 12,583 7,390 4,814 4,678 1,918 -
-
NP to SH -5,222 13,841 13,358 8,165 5,504 4,703 1,830 -
-
Tax Rate 141.92% 60.35% -20.46% -37.44% -87.75% -143.77% 25.28% -
Total Cost 149,219 160,276 176,996 184,666 177,113 165,490 157,805 -3.65%
-
Net Worth 429,966 359,381 357,441 320,973 308,364 347,899 301,895 26.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 429,966 359,381 357,441 320,973 308,364 347,899 301,895 26.55%
NOSH 4,094,922 1,023,730 1,023,730 959,470 934,439 930,670 718,799 218.63%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.69% 7.55% 6.64% 3.85% 2.65% 2.75% 1.20% -
ROE -1.21% 3.85% 3.74% 2.54% 1.78% 1.35% 0.61% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.69 16.88 18.56 20.34 19.47 21.52 22.22 -64.51%
EPS -0.17 1.35 1.31 0.86 0.59 0.59 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.35 0.35 0.34 0.33 0.44 0.42 -51.89%
Adjusted Per Share Value based on latest NOSH - 959,470
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.97 10.81 11.82 11.98 11.34 10.61 9.96 -6.73%
EPS -0.33 0.86 0.83 0.51 0.34 0.29 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.2241 0.2229 0.2002 0.1923 0.2169 0.1883 26.53%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.045 0.24 0.175 0.255 0.255 0.245 0.18 -
P/RPS 0.96 1.42 0.94 1.25 1.31 1.14 0.81 11.98%
P/EPS -26.47 17.80 13.38 29.48 43.29 41.19 70.70 -
EY -3.78 5.62 7.47 3.39 2.31 2.43 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.69 0.50 0.75 0.77 0.56 0.43 -17.86%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 30/05/17 -
Price 0.04 0.05 0.235 0.25 0.235 0.215 0.26 -
P/RPS 0.85 0.30 1.27 1.23 1.21 1.00 1.17 -19.16%
P/EPS -23.53 3.71 17.97 28.91 39.90 36.15 102.12 -
EY -4.25 26.96 5.57 3.46 2.51 2.77 0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.14 0.67 0.74 0.71 0.49 0.62 -39.71%

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