[MAXLAND] QoQ TTM Result on 30-Jun-2024

Announcement Date
30-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Jun-2024
Profit Trend
QoQ- -955.53%
YoY- -336.56%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 75,010 63,953 49,649 40,077 60,797 101,396 129,171 -30.41%
PBT -55,719 -4,743 -2,609 -23,331 -12,307 -517 15,906 -
Tax 5,983 128 137 958 815 676 386 522.70%
NP -49,736 -4,615 -2,472 -22,373 -11,492 159 16,292 -
-
NP to SH -49,842 -4,722 -2,519 -22,221 -11,417 235 16,308 -
-
Tax Rate - - - - - - -2.43% -
Total Cost 124,746 68,568 52,121 62,450 72,289 101,237 112,879 6.89%
-
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 -66.31% -7.22% -4.98% -55.83% -18.90% 0.16% 12.61% -
ROE -25.90% -2.00% -1.04% -9.91% -4.77% 0.10% 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 4.68 4.06 3.27 2.68 4.07 6.78 8.88 -34.77%
EPS -3.11 -0.30 -0.17 -1.49 -0.76 0.02 1.12 -
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 - 1,603,629
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.68 3.99 3.10 2.50 3.79 6.32 8.05 -30.36%
EPS -3.11 -0.29 -0.16 -1.39 -0.71 0.01 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1475 0.1513 0.1398 0.1492 0.1492 0.1451 -11.90%
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 2.03 2.47 4.28 5.22 3.57 1.70 1.35 31.28%
P/EPS -3.06 -33.39 -84.30 -9.42 -18.99 731.63 10.70 -
EY -32.72 -2.99 -1.19 -10.62 -5.27 0.14 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 1.82 2.34 3.21 5.22 3.93 2.06 1.58 9.89%
P/EPS -2.73 -31.72 -63.22 -9.42 -20.95 890.68 12.48 -
EY -36.57 -3.15 -1.58 -10.62 -4.77 0.11 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