[MAXLAND] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -9.3%
YoY- -168.22%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 18,153 19,016 25,287 33,553 35,766 34,791 33,623 -33.57%
PBT -62,105 -63,705 -64,300 -132,100 -124,886 -137,502 -150,545 -44.43%
Tax -1,811 -1,811 -1,808 -2,110 2,092 5,218 6,561 -
NP -63,916 -65,516 -66,108 -134,210 -122,794 -132,284 -143,984 -41.66%
-
NP to SH -63,916 -65,516 -66,108 -134,210 -122,794 -132,284 -143,984 -41.66%
-
Tax Rate - - - - - - - -
Total Cost 82,069 84,532 91,395 167,763 158,560 167,075 177,607 -40.09%
-
Net Worth 217,570 211,729 248,695 245,695 286,644 286,644 327,593 -23.78%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 217,570 211,729 248,695 245,695 286,644 286,644 327,593 -23.78%
NOSH 4,504,414 4,504,414 4,244,922 4,094,922 4,094,922 4,094,922 4,094,922 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -352.10% -344.53% -261.43% -399.99% -343.33% -380.22% -428.23% -
ROE -29.38% -30.94% -26.58% -54.62% -42.84% -46.15% -43.95% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 0.42 0.45 0.61 0.82 0.87 0.85 0.82 -35.85%
EPS -1.47 -1.55 -1.59 -3.28 -3.00 -3.23 -3.52 -43.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.06 0.07 0.07 0.08 -26.79%
Adjusted Per Share Value based on latest NOSH - 4,094,922
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 1.19 1.24 1.65 2.20 2.34 2.28 2.20 -33.48%
EPS -4.18 -4.29 -4.33 -8.78 -8.04 -8.66 -9.42 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1424 0.1386 0.1628 0.1608 0.1876 0.1876 0.2144 -23.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.03 0.025 0.015 0.01 0.035 0.05 0.06 -
P/RPS 7.19 5.57 2.46 1.22 4.01 5.89 7.31 -1.09%
P/EPS -2.04 -1.62 -0.94 -0.31 -1.17 -1.55 -1.71 12.42%
EY -48.96 -61.89 -106.33 -327.75 -85.68 -64.61 -58.60 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.50 0.25 0.17 0.50 0.71 0.75 -13.76%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/03/21 25/11/20 28/08/20 30/06/20 28/02/20 29/11/19 05/09/19 -
Price 0.025 0.025 0.04 0.015 0.02 0.04 0.045 -
P/RPS 5.99 5.57 6.56 1.83 2.29 4.71 5.48 6.08%
P/EPS -1.70 -1.62 -2.51 -0.46 -0.67 -1.24 -1.28 20.72%
EY -58.75 -61.89 -39.87 -218.50 -149.93 -80.76 -78.14 -17.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.67 0.25 0.29 0.57 0.56 -7.24%

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