[MAXLAND] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 65.27%
YoY- 173.94%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 7,475 129,171 113,912 82,653 35,250 67,692 38,524 -66.51%
PBT -5,265 15,906 23,129 18,365 11,158 -41,709 -23,944 -63.60%
Tax 0 386 -448 -403 -290 -1,818 -3 -
NP -5,265 16,292 22,681 17,962 10,868 -43,527 -23,947 -63.60%
-
NP to SH -5,205 16,308 22,657 17,962 10,868 -43,525 -23,945 -63.88%
-
Tax Rate - -2.43% 1.94% 2.19% 2.60% - - -
Total Cost 12,740 112,879 91,231 64,691 24,382 111,219 62,471 -65.38%
-
Net Worth 239,211 232,659 284,493 243,591 164,712 194,590 1,518,724 -70.86%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 239,211 232,659 284,493 243,591 164,712 194,590 1,518,724 -70.86%
NOSH 1,495,071 1,454,122 1,454,122 1,359,156 895,492 540,529 499,580 107.80%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -70.43% 12.61% 19.91% 21.73% 30.83% -64.30% -62.16% -
ROE -2.18% 7.01% 7.96% 7.37% 6.60% -22.37% -1.58% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.50 8.88 8.01 6.45 5.35 12.52 1.01 -37.44%
EPS -0.35 1.35 2.02 1.85 1.65 -1.17 -0.55 -26.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.20 0.19 0.25 0.36 0.40 -45.74%
Adjusted Per Share Value based on latest NOSH - 1,359,156
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 0.47 8.05 7.10 5.15 2.20 4.22 2.40 -66.31%
EPS -0.32 1.02 1.41 1.12 0.68 -2.71 -1.49 -64.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1451 0.1774 0.1519 0.1027 0.1213 0.9471 -70.86%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.115 0.12 0.125 0.115 0.105 0.06 0.07 -
P/RPS 23.00 1.35 1.56 1.78 1.96 0.48 6.90 123.30%
P/EPS -33.03 10.70 7.85 8.21 6.37 -0.75 -11.10 107.02%
EY -3.03 9.35 12.74 12.18 15.71 -134.20 -9.01 -51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.63 0.61 0.42 0.17 0.18 152.19%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 28/02/23 23/11/22 19/08/22 25/05/22 28/02/22 05/01/22 -
Price 0.14 0.14 0.115 0.14 0.11 0.105 0.065 -
P/RPS 28.00 1.58 1.44 2.17 2.06 0.84 6.41 167.45%
P/EPS -40.21 12.48 7.22 9.99 6.67 -1.30 -10.31 147.97%
EY -2.49 8.01 13.85 10.01 15.00 -76.69 -9.70 -59.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.58 0.74 0.44 0.29 0.16 211.90%

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