[MAXLAND] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 7.17%
YoY- -348.51%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 19,016 25,287 33,553 35,766 34,791 33,623 62,170 -54.50%
PBT -63,705 -64,300 -132,100 -124,886 -137,502 -150,545 -39,672 37.00%
Tax -1,811 -1,808 -2,110 2,092 5,218 6,561 -10,365 -68.64%
NP -65,516 -66,108 -134,210 -122,794 -132,284 -143,984 -50,037 19.62%
-
NP to SH -65,516 -66,108 -134,210 -122,794 -132,284 -143,984 -50,037 19.62%
-
Tax Rate - - - - - - - -
Total Cost 84,532 91,395 167,763 158,560 167,075 177,607 112,207 -17.16%
-
Net Worth 211,729 248,695 245,695 286,644 286,644 327,593 409,492 -35.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 211,729 248,695 245,695 286,644 286,644 327,593 409,492 -35.50%
NOSH 4,504,414 4,244,922 4,094,922 4,094,922 4,094,922 4,094,922 4,094,922 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -344.53% -261.43% -399.99% -343.33% -380.22% -428.23% -80.48% -
ROE -30.94% -26.58% -54.62% -42.84% -46.15% -43.95% -12.22% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.45 0.61 0.82 0.87 0.85 0.82 1.52 -55.48%
EPS -1.55 -1.59 -3.28 -3.00 -3.23 -3.52 -1.22 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.06 0.07 0.07 0.08 0.10 -36.92%
Adjusted Per Share Value based on latest NOSH - 4,094,922
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 1.24 1.65 2.20 2.34 2.28 2.20 4.07 -54.62%
EPS -4.29 -4.33 -8.78 -8.04 -8.66 -9.42 -3.27 19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1386 0.1628 0.1608 0.1876 0.1876 0.2144 0.268 -35.49%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.025 0.015 0.01 0.035 0.05 0.06 0.05 -
P/RPS 5.57 2.46 1.22 4.01 5.89 7.31 3.29 41.91%
P/EPS -1.62 -0.94 -0.31 -1.17 -1.55 -1.71 -4.09 -45.97%
EY -61.89 -106.33 -327.75 -85.68 -64.61 -58.60 -24.44 85.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.25 0.17 0.50 0.71 0.75 0.50 0.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 30/06/20 28/02/20 29/11/19 05/09/19 29/05/19 -
Price 0.025 0.04 0.015 0.02 0.04 0.045 0.065 -
P/RPS 5.57 6.56 1.83 2.29 4.71 5.48 4.28 19.14%
P/EPS -1.62 -2.51 -0.46 -0.67 -1.24 -1.28 -5.32 -54.63%
EY -61.89 -39.87 -218.50 -149.93 -80.76 -78.14 -18.80 120.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.67 0.25 0.29 0.57 0.56 0.65 -16.00%

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