[MAXLAND] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 48.12%
YoY- 59.62%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 129,171 143,080 131,226 91,414 57,520 31,937 19,119 256.14%
PBT 15,906 5,364 948 -13,704 -28,655 -18,303 -24,291 -
Tax 386 -2,263 -2,218 -2,105 -1,815 0 -3 -
NP 16,292 3,101 -1,270 -15,809 -30,470 -18,303 -24,294 -
-
NP to SH 16,308 3,077 -1,270 -15,809 -30,470 -18,303 -24,294 -
-
Tax Rate -2.43% 42.19% 233.97% - - - - -
Total Cost 112,879 139,979 132,496 107,223 87,990 50,240 43,413 88.75%
-
Net Worth 232,659 284,493 243,591 164,712 194,590 1,518,724 225,910 1.97%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 232,659 284,493 243,591 164,712 194,590 1,518,724 225,910 1.97%
NOSH 1,454,122 1,454,122 1,359,156 895,492 540,529 499,580 4,995,804 -55.98%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.61% 2.17% -0.97% -17.29% -52.97% -57.31% -127.07% -
ROE 7.01% 1.08% -0.52% -9.60% -15.66% -1.21% -10.75% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.88 10.06 10.24 13.87 10.64 0.84 0.42 660.37%
EPS 1.12 0.22 -0.10 -2.40 -5.64 -0.48 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.20 0.19 0.25 0.36 0.40 0.05 116.69%
Adjusted Per Share Value based on latest NOSH - 895,492
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.05 8.92 8.18 5.70 3.59 1.99 1.19 256.44%
EPS 1.02 0.19 -0.08 -0.99 -1.90 -1.14 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1451 0.1774 0.1519 0.1027 0.1213 0.9471 0.1409 1.97%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.12 0.125 0.115 0.105 0.06 0.07 0.01 -
P/RPS 1.35 1.24 1.12 0.76 0.56 8.32 2.36 -31.02%
P/EPS 10.70 57.79 -116.09 -4.38 -1.06 -14.52 -1.86 -
EY 9.35 1.73 -0.86 -22.85 -93.95 -6.89 -53.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.61 0.42 0.17 0.18 0.20 140.79%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 23/11/22 19/08/22 25/05/22 28/02/22 05/01/22 24/09/21 -
Price 0.14 0.115 0.14 0.11 0.105 0.065 0.085 -
P/RPS 1.58 1.14 1.37 0.79 0.99 7.73 20.09 -81.55%
P/EPS 12.48 53.16 -141.33 -4.58 -1.86 -13.48 -15.81 -
EY 8.01 1.88 -0.71 -21.81 -53.69 -7.42 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.58 0.74 0.44 0.29 0.16 1.70 -35.45%

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