[MAXLAND] YoY Quarter Result on 30-Jun-2023

Announcement Date
23-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023
Profit Trend
QoQ- 12.43%
YoY- -164.25%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
Revenue 17,861 21,779 24,831 6,804 15,259 6,587 6,179 30.36%
PBT -55,559 -7,399 13,499 -4,583 -7,223 -5,640 -20,495 28.29%
Tax 5,881 -9 13 26 834 -3 -1,808 -
NP -49,678 -7,408 13,512 -4,557 -6,389 -5,643 -22,303 22.14%
-
NP to SH -49,678 -7,408 13,353 -4,558 -6,349 -5,643 -22,303 22.14%
-
Tax Rate - - -0.10% - - - - -
Total Cost 67,539 29,187 11,319 11,361 21,648 12,230 28,482 24.07%
-
Net Worth 192,435 236,518 242,677 239,211 232,659 211,729 248,695 -6.20%
Dividend
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
Net Worth 192,435 236,518 242,677 239,211 232,659 211,729 248,695 -6.20%
NOSH 1,603,629 1,603,629 1,539,358 1,495,071 1,454,122 4,504,414 4,244,922 -21.58%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
NP Margin -278.14% -34.01% 54.42% -66.98% -41.87% -85.67% -360.95% -
ROE -25.82% -3.13% 5.50% -1.91% -2.73% -2.67% -8.97% -
Per Share
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
RPS 1.11 1.38 1.64 0.46 1.05 0.16 0.15 64.87%
EPS -3.10 -0.47 0.89 -0.30 -0.44 -0.13 -0.54 54.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.16 0.16 0.16 0.05 0.06 18.90%
Adjusted Per Share Value based on latest NOSH - 1,495,071
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
RPS 1.17 1.43 1.63 0.45 1.00 0.43 0.40 30.75%
EPS -3.25 -0.48 0.87 -0.30 -0.42 -0.37 -1.46 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1548 0.1588 0.1566 0.1523 0.1386 0.1628 -6.21%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
Date 28/06/24 29/03/24 29/12/23 30/06/23 30/12/22 30/09/20 30/06/20 -
Price 0.095 0.10 0.14 0.145 0.12 0.025 0.015 -
P/RPS 8.53 7.24 8.55 31.86 11.44 16.07 10.06 -4.03%
P/EPS -3.07 -21.28 15.90 -47.56 -27.48 -18.76 -2.79 2.41%
EY -32.61 -4.70 6.29 -2.10 -3.64 -5.33 -35.87 -2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.88 0.91 0.75 0.50 0.25 33.30%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/06/23 31/12/22 30/09/20 30/06/20 CAGR
Date 30/08/24 31/05/24 26/02/24 23/08/23 28/02/23 25/11/20 28/08/20 -
Price 0.085 0.095 0.105 0.16 0.14 0.025 0.04 -
P/RPS 7.63 6.88 6.41 35.16 13.34 16.07 26.83 -26.95%
P/EPS -2.74 -20.22 11.93 -52.48 -32.06 -18.76 -7.43 -22.05%
EY -36.45 -4.95 8.38 -1.91 -3.12 -5.33 -13.45 28.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.66 1.00 0.88 0.50 0.67 1.45%

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