[MAXLAND] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -45.2%
YoY- -37.17%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 25,570 173,833 147,952 156,101 176,264 176,468 191,637 -28.50%
PBT -83,000 13,913 2,544 1,450 2,809 -18,284 -63,934 4.44%
Tax 11,561 -181 -352 21 -573 -48 -566 -
NP -71,438 13,732 2,192 1,472 2,236 -18,332 -64,501 1.71%
-
NP to SH -71,438 13,732 2,192 1,472 2,342 -18,280 -64,130 1.81%
-
Tax Rate - 1.30% 13.84% -1.45% 20.40% - - -
Total Cost 97,009 160,101 145,760 154,629 174,028 194,800 256,138 -14.93%
-
Net Worth 409,492 357,441 301,895 236,785 228,818 151,900 231,023 10.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 409,492 357,441 301,895 236,785 228,818 151,900 231,023 10.00%
NOSH 4,094,922 1,023,730 718,799 526,190 408,604 194,744 173,701 69.29%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -279.38% 7.90% 1.48% 0.94% 1.27% -10.39% -33.66% -
ROE -17.45% 3.84% 0.73% 0.62% 1.02% -12.03% -27.76% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 0.62 17.02 20.58 29.67 43.14 90.62 110.33 -57.81%
EPS -1.91 1.43 0.32 0.27 0.57 -9.39 -36.92 -38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.35 0.42 0.45 0.56 0.78 1.33 -35.02%
Adjusted Per Share Value based on latest NOSH - 620,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.59 10.84 9.23 9.73 10.99 11.00 11.95 -28.53%
EPS -4.45 0.86 0.14 0.09 0.15 -1.14 -4.00 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2554 0.2229 0.1883 0.1477 0.1427 0.0947 0.1441 10.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.05 0.175 0.18 0.11 0.175 0.20 0.28 -
P/RPS 8.01 1.03 0.87 0.37 0.41 0.22 0.25 78.16%
P/EPS -2.87 13.01 59.03 39.32 30.52 -2.13 -0.76 24.77%
EY -34.89 7.68 1.69 2.54 3.28 -46.93 -131.86 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.43 0.24 0.31 0.26 0.21 15.54%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 13/06/18 30/05/17 27/05/16 28/05/15 29/05/14 30/05/13 -
Price 0.065 0.235 0.26 0.105 0.16 0.17 0.27 -
P/RPS 10.41 1.38 1.26 0.35 0.37 0.19 0.24 87.39%
P/EPS -3.73 17.48 85.26 37.53 27.91 -1.81 -0.73 31.22%
EY -26.84 5.72 1.17 2.66 3.58 -55.22 -136.74 -23.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.62 0.23 0.29 0.22 0.20 21.69%

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