[MAXLAND] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
13-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 63.6%
YoY- 629.95%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 99,235 143,912 173,367 189,579 192,056 181,927 170,168 -30.13%
PBT -12,899 12,661 33,013 10,446 5,377 2,564 1,919 -
Tax -14,479 -17,968 -19,922 2,137 2,013 2,250 2,759 -
NP -27,378 -5,307 13,091 12,583 7,390 4,814 4,678 -
-
NP to SH -27,378 -5,222 13,841 13,358 8,165 5,504 4,703 -
-
Tax Rate - 141.92% 60.35% -20.46% -37.44% -87.75% -143.77% -
Total Cost 126,613 149,219 160,276 176,996 184,666 177,113 165,490 -16.30%
-
Net Worth 450,441 429,966 359,381 357,441 320,973 308,364 347,899 18.73%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 450,441 429,966 359,381 357,441 320,973 308,364 347,899 18.73%
NOSH 4,094,922 4,094,922 1,023,730 1,023,730 959,470 934,439 930,670 167.79%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -27.59% -3.69% 7.55% 6.64% 3.85% 2.65% 2.75% -
ROE -6.08% -1.21% 3.85% 3.74% 2.54% 1.78% 1.35% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.42 4.69 16.88 18.56 20.34 19.47 21.52 -76.60%
EPS -0.67 -0.17 1.35 1.31 0.86 0.59 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.14 0.35 0.35 0.34 0.33 0.44 -60.21%
Adjusted Per Share Value based on latest NOSH - 1,023,730
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.49 9.42 11.35 12.41 12.57 11.91 11.14 -30.17%
EPS -1.79 -0.34 0.91 0.87 0.53 0.36 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2948 0.2814 0.2352 0.2339 0.2101 0.2018 0.2277 18.73%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.06 0.045 0.24 0.175 0.255 0.255 0.245 -
P/RPS 2.48 0.96 1.42 0.94 1.25 1.31 1.14 67.65%
P/EPS -8.97 -26.47 17.80 13.38 29.48 43.29 41.19 -
EY -11.14 -3.78 5.62 7.47 3.39 2.31 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.32 0.69 0.50 0.75 0.77 0.56 -1.19%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 06/09/18 13/06/18 28/02/18 30/11/17 30/08/17 -
Price 0.04 0.04 0.05 0.235 0.25 0.235 0.215 -
P/RPS 1.65 0.85 0.30 1.27 1.23 1.21 1.00 39.50%
P/EPS -5.98 -23.53 3.71 17.97 28.91 39.90 36.15 -
EY -16.71 -4.25 26.96 5.57 3.46 2.51 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.14 0.67 0.74 0.71 0.49 -18.53%

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