[MAXLAND] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -62.57%
YoY- -170.05%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 89,289 71,428 49,649 24,818 14,279 7,475 129,171 -21.83%
PBT -65,567 -10,008 -2,608 -16,108 -9,847 -5,265 15,906 -
Tax 6,010 129 137 125 26 0 386 524.57%
NP -59,557 -9,879 -2,471 -15,983 -9,821 -5,265 16,292 -
-
NP to SH -59,605 -9,928 -2,519 -15,872 -9,763 -5,205 16,308 -
-
Tax Rate - - - - - - -2.43% -
Total Cost 148,846 81,307 52,120 40,801 24,100 12,740 112,879 20.26%
-
Net Worth 192,435 236,518 242,677 224,260 239,211 239,211 232,659 -11.89%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 192,435 236,518 242,677 224,260 239,211 239,211 232,659 -11.89%
NOSH 1,603,629 1,603,629 1,539,358 1,495,071 1,495,071 1,495,071 1,454,122 6.74%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -66.70% -13.83% -4.98% -64.40% -68.78% -70.43% 12.61% -
ROE -30.97% -4.20% -1.04% -7.08% -4.08% -2.18% 7.01% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.57 4.53 3.27 1.66 0.96 0.50 8.88 -26.74%
EPS -3.72 -0.62 -0.17 -1.06 -0.65 -0.35 1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.15 0.16 0.15 0.16 0.16 0.16 -17.46%
Adjusted Per Share Value based on latest NOSH - 1,495,071
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 5.84 4.67 3.25 1.62 0.93 0.49 8.45 -21.84%
EPS -3.90 -0.65 -0.16 -1.04 -0.64 -0.34 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1259 0.1548 0.1588 0.1468 0.1566 0.1566 0.1523 -11.92%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.095 0.10 0.14 0.14 0.145 0.115 0.12 -
P/RPS 1.71 2.21 4.28 8.43 15.18 23.00 1.35 17.08%
P/EPS -2.56 -15.88 -84.30 -13.19 -22.20 -33.03 10.70 -
EY -39.13 -6.30 -1.19 -7.58 -4.50 -3.03 9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.67 0.88 0.93 0.91 0.72 0.75 3.52%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 31/05/24 26/02/24 24/11/23 23/08/23 29/05/23 28/02/23 -
Price 0.085 0.095 0.105 0.14 0.16 0.14 0.14 -
P/RPS 1.53 2.10 3.21 8.43 16.75 28.00 1.58 -2.12%
P/EPS -2.29 -15.09 -63.22 -13.19 -24.50 -40.21 12.48 -
EY -43.73 -6.63 -1.58 -7.58 -4.08 -2.49 8.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.66 0.93 1.00 0.88 0.88 -13.34%

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