[MAXLAND] QoQ TTM Result on 31-Mar-2024

Announcement Date
31-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Mar-2024
Profit Trend
QoQ- -87.46%
YoY- -2109.36%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 83,210 75,010 63,953 49,649 40,077 60,797 101,396 -12.31%
PBT -47,962 -55,719 -4,743 -2,609 -23,331 -12,307 -517 1932.45%
Tax 5,913 5,983 128 137 958 815 676 322.85%
NP -42,049 -49,736 -4,615 -2,472 -22,373 -11,492 159 -
-
NP to SH -42,205 -49,842 -4,722 -2,519 -22,221 -11,417 235 -
-
Tax Rate - - - - - - - -
Total Cost 125,259 124,746 68,568 52,121 62,450 72,289 101,237 15.20%
-
Net Worth 183,359 192,435 236,518 242,677 224,260 239,211 239,211 -16.20%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 183,359 192,435 236,518 242,677 224,260 239,211 239,211 -16.20%
NOSH 1,527,999 1,603,629 1,603,629 1,539,358 1,495,071 1,495,071 1,495,071 1.45%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -50.53% -66.31% -7.22% -4.98% -55.83% -18.90% 0.16% -
ROE -23.02% -25.90% -2.00% -1.04% -9.91% -4.77% 0.10% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.45 4.68 4.06 3.27 2.68 4.07 6.78 -13.51%
EPS -2.76 -3.11 -0.30 -0.17 -1.49 -0.76 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.15 0.16 0.15 0.16 0.16 -17.40%
Adjusted Per Share Value based on latest NOSH - 1,603,629
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.45 4.91 4.19 3.25 2.62 3.98 6.64 -12.30%
EPS -2.76 -3.26 -0.31 -0.16 -1.45 -0.75 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1259 0.1548 0.1588 0.1468 0.1566 0.1566 -16.22%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.08 0.095 0.10 0.14 0.14 0.145 0.115 -
P/RPS 1.47 2.03 2.47 4.28 5.22 3.57 1.70 -9.21%
P/EPS -2.90 -3.06 -33.39 -84.30 -9.42 -18.99 731.63 -
EY -34.53 -32.72 -2.99 -1.19 -10.62 -5.27 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.79 0.67 0.88 0.93 0.91 0.72 -4.67%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 31/05/24 26/02/24 24/11/23 23/08/23 29/05/23 -
Price 0.065 0.085 0.095 0.105 0.14 0.16 0.14 -
P/RPS 1.19 1.82 2.34 3.21 5.22 3.93 2.06 -30.56%
P/EPS -2.35 -2.73 -31.72 -63.22 -9.42 -20.95 890.68 -
EY -42.49 -36.57 -3.15 -1.58 -10.62 -4.77 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.71 0.63 0.66 0.93 1.00 0.88 -27.72%

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