[MAXLAND] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -15.67%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 33,020 20,857 15,370 20,344 26,348 25,287 25,477 18.85%
PBT -20,523 -26,501 -22,461 -26,106 -22,560 -67,261 -58,406 -50.17%
Tax -2 -1 -1 -2 -12 -1,808 0 -
NP -20,526 -26,502 -22,462 -26,108 -22,572 -69,069 -58,406 -50.16%
-
NP to SH -20,524 -26,502 -22,462 -26,108 -22,572 -69,069 -58,406 -50.17%
-
Tax Rate - - - - - - - -
Total Cost 53,546 47,359 37,833 46,452 48,920 94,356 83,883 -25.84%
-
Net Worth 1,518,724 225,910 217,570 217,570 211,729 248,695 245,695 236.43%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,518,724 225,910 217,570 217,570 211,729 248,695 245,695 236.43%
NOSH 499,580 4,995,804 4,504,414 4,504,414 4,504,414 4,244,922 4,094,922 -75.37%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -62.16% -127.07% -146.14% -128.33% -85.67% -273.14% -229.25% -
ROE -1.35% -11.73% -10.32% -12.00% -10.66% -27.77% -23.77% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 0.87 0.46 0.35 0.47 0.62 0.61 0.62 25.31%
EPS -0.47 -0.61 -0.52 -0.60 -0.52 -1.68 -1.43 -52.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.05 0.05 0.05 0.05 0.06 0.06 253.81%
Adjusted Per Share Value based on latest NOSH - 4,504,414
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.06 1.30 0.96 1.27 1.64 1.58 1.59 18.82%
EPS -1.28 -1.65 -1.40 -1.63 -1.41 -4.31 -3.64 -50.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9471 0.1409 0.1357 0.1357 0.132 0.1551 0.1532 236.46%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.07 0.01 0.025 0.03 0.025 0.015 0.01 -
P/RPS 8.05 2.17 7.08 6.42 4.02 2.46 1.61 192.11%
P/EPS -12.95 -1.70 -4.84 -5.00 -4.69 -0.90 -0.70 598.24%
EY -7.72 -58.66 -20.65 -20.00 -21.32 -111.09 -142.63 -85.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.50 0.60 0.50 0.25 0.17 3.88%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 05/01/22 24/09/21 27/05/21 22/03/21 25/11/20 28/08/20 30/06/20 -
Price 0.065 0.085 0.015 0.025 0.025 0.04 0.015 -
P/RPS 7.47 18.41 4.25 5.35 4.02 6.56 2.41 112.44%
P/EPS -12.02 -14.49 -2.91 -4.17 -4.69 -2.40 -1.05 407.18%
EY -8.32 -6.90 -34.41 -24.00 -21.32 -41.66 -95.09 -80.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 1.70 0.30 0.50 0.50 0.67 0.25 -25.71%

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