[MAXLAND] YoY Annualized Quarter Result on 30-Sep-2023 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -8.38%
YoY- -170.05%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Revenue 74,956 33,090 141,000 15,370 51,432 46,760 164,580 -10.61%
PBT 5,988 -21,477 44,632 -22,461 -24,940 -77,112 4,296 4.85%
Tax 112 166 -1,160 -1 0 5,372 -2,444 -
NP 6,100 -21,310 43,472 -22,462 -24,940 -71,740 1,852 18.54%
-
NP to SH 6,112 -21,162 43,472 -22,462 -24,940 -71,740 4,512 4.42%
-
Tax Rate -1.87% - 2.60% - - - 56.89% -
Total Cost 68,856 54,401 97,528 37,833 76,372 118,500 162,728 -11.55%
-
Net Worth 183,359 224,260 164,712 217,570 286,644 429,966 308,364 -7.15%
Dividend
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 183,359 224,260 164,712 217,570 286,644 429,966 308,364 -7.15%
NOSH 1,527,999 1,495,071 895,492 4,504,414 4,094,922 4,094,922 934,439 7.27%
Ratio Analysis
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.14% -64.40% 30.83% -146.14% -48.49% -153.42% 1.13% -
ROE 3.33% -9.44% 26.39% -10.32% -8.70% -16.69% 1.46% -
Per Share
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.91 2.21 21.40 0.35 1.26 1.52 17.61 -16.66%
EPS 0.40 -1.41 6.60 -0.52 -0.60 -2.32 0.48 -2.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.25 0.05 0.07 0.14 0.33 -13.44%
Adjusted Per Share Value based on latest NOSH - 1,495,071
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.91 2.17 9.23 1.01 3.37 3.06 10.77 -10.60%
EPS 0.40 -1.38 2.85 -1.47 -1.63 -4.70 0.30 4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1468 0.1078 0.1424 0.1876 0.2814 0.2018 -7.15%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 30/09/24 29/09/23 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 -
Price 0.08 0.14 0.105 0.025 0.05 0.045 0.255 -
P/RPS 1.63 6.33 0.49 7.08 3.98 2.96 1.45 1.68%
P/EPS 20.00 -9.89 1.59 -4.84 -8.21 -1.93 52.81 -12.94%
EY 5.00 -10.11 62.84 -20.65 -12.18 -51.91 1.89 14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.42 0.50 0.71 0.32 0.77 -1.96%
Price Multiplier on Announcement Date
30/09/24 30/09/23 31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/24 24/11/23 25/05/22 27/05/21 29/11/19 30/11/18 30/11/17 -
Price 0.065 0.14 0.11 0.015 0.04 0.04 0.235 -
P/RPS 1.33 6.33 0.51 4.25 3.18 2.63 1.33 0.00%
P/EPS 16.25 -9.89 1.67 -2.91 -6.57 -1.71 48.67 -14.49%
EY 6.15 -10.11 59.98 -34.41 -15.23 -58.40 2.05 16.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.93 0.44 0.30 0.57 0.29 0.71 -3.83%

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