[MAXLAND] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 38.74%
YoY- 70.83%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 57,520 31,937 19,119 17,707 18,153 19,016 25,287 72.70%
PBT -28,655 -18,303 -24,291 -37,341 -62,105 -63,705 -64,300 -41.57%
Tax -1,815 0 -3 -1,811 -1,811 -1,811 -1,808 0.25%
NP -30,470 -18,303 -24,294 -39,152 -63,916 -65,516 -66,108 -40.24%
-
NP to SH -30,470 -18,303 -24,294 -39,152 -63,916 -65,516 -66,108 -40.24%
-
Tax Rate - - - - - - - -
Total Cost 87,990 50,240 43,413 56,859 82,069 84,532 91,395 -2.49%
-
Net Worth 194,590 1,518,724 225,910 217,570 217,570 211,729 248,695 -15.05%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 194,590 1,518,724 225,910 217,570 217,570 211,729 248,695 -15.05%
NOSH 540,529 499,580 4,995,804 4,504,414 4,504,414 4,504,414 4,244,922 -74.59%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -52.97% -57.31% -127.07% -221.11% -352.10% -344.53% -261.43% -
ROE -15.66% -1.21% -10.75% -18.00% -29.38% -30.94% -26.58% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.64 0.84 0.42 0.41 0.42 0.45 0.61 569.08%
EPS -5.64 -0.48 -0.54 -0.90 -1.47 -1.55 -1.59 132.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.40 0.05 0.05 0.05 0.05 0.06 229.11%
Adjusted Per Share Value based on latest NOSH - 4,504,414
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.76 2.09 1.25 1.16 1.19 1.24 1.65 72.90%
EPS -1.99 -1.20 -1.59 -2.56 -4.18 -4.29 -4.33 -40.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1273 0.9939 0.1478 0.1424 0.1424 0.1386 0.1628 -15.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.06 0.07 0.01 0.025 0.03 0.025 0.015 -
P/RPS 0.56 8.32 2.36 6.14 7.19 5.57 2.46 -62.61%
P/EPS -1.06 -14.52 -1.86 -2.78 -2.04 -1.62 -0.94 8.31%
EY -93.95 -6.89 -53.77 -35.99 -48.96 -61.89 -106.33 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.18 0.20 0.50 0.60 0.50 0.25 -22.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 05/01/22 24/09/21 27/05/21 22/03/21 25/11/20 28/08/20 -
Price 0.105 0.065 0.085 0.015 0.025 0.025 0.04 -
P/RPS 0.99 7.73 20.09 3.69 5.99 5.57 6.56 -71.55%
P/EPS -1.86 -13.48 -15.81 -1.67 -1.70 -1.62 -2.51 -18.06%
EY -53.69 -7.42 -6.33 -59.98 -58.75 -61.89 -39.87 21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 1.70 0.30 0.50 0.50 0.67 -42.69%

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