[MAXLAND] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -17.98%
YoY- 61.63%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 141,000 67,692 33,020 20,857 15,370 20,344 26,348 206.26%
PBT 44,632 -41,709 -20,523 -26,501 -22,461 -26,106 -22,560 -
Tax -1,160 -1,818 -2 -1 -1 -2 -12 2012.16%
NP 43,472 -43,527 -20,526 -26,502 -22,462 -26,108 -22,572 -
-
NP to SH 43,472 -43,525 -20,524 -26,502 -22,462 -26,108 -22,572 -
-
Tax Rate 2.60% - - - - - - -
Total Cost 97,528 111,219 53,546 47,359 37,833 46,452 48,920 58.46%
-
Net Worth 164,712 194,590 1,518,724 225,910 217,570 217,570 211,729 -15.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 164,712 194,590 1,518,724 225,910 217,570 217,570 211,729 -15.42%
NOSH 895,492 540,529 499,580 4,995,804 4,504,414 4,504,414 4,504,414 -65.97%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 30.83% -64.30% -62.16% -127.07% -146.14% -128.33% -85.67% -
ROE 26.39% -22.37% -1.35% -11.73% -10.32% -12.00% -10.66% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 21.40 12.52 0.87 0.46 0.35 0.47 0.62 962.39%
EPS 6.60 -1.17 -0.47 -0.61 -0.52 -0.60 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.36 0.40 0.05 0.05 0.05 0.05 192.68%
Adjusted Per Share Value based on latest NOSH - 4,995,804
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.23 4.43 2.16 1.36 1.01 1.33 1.72 206.82%
EPS 2.85 -2.85 -1.34 -1.73 -1.47 -1.71 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1078 0.1273 0.9939 0.1478 0.1424 0.1424 0.1386 -15.43%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.105 0.06 0.07 0.01 0.025 0.03 0.025 -
P/RPS 0.49 0.48 8.05 2.17 7.08 6.42 4.02 -75.44%
P/EPS 1.59 -0.75 -12.95 -1.70 -4.84 -5.00 -4.69 -
EY 62.84 -134.20 -7.72 -58.66 -20.65 -20.00 -21.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.17 0.18 0.20 0.50 0.60 0.50 -10.98%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 05/01/22 24/09/21 27/05/21 22/03/21 25/11/20 -
Price 0.11 0.105 0.065 0.085 0.015 0.025 0.025 -
P/RPS 0.51 0.84 7.47 18.41 4.25 5.35 4.02 -74.78%
P/EPS 1.67 -1.30 -12.02 -14.49 -2.91 -4.17 -4.69 -
EY 59.98 -76.69 -8.32 -6.90 -34.41 -24.00 -21.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.29 0.16 1.70 0.30 0.50 0.50 -8.17%

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