[MAXLAND] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MAXLAND] MAXLAND BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -112.07%
YoY- -66.71%
Quarter Report
Latest QR
Upcoming QR
MAXLAND's Result
MAXLAND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 67,692 33,623 173,367 170,168 166,938 203,770 162,136 -10.98%
PBT -41,709 -150,545 33,013 1,919 1,640 61 -12,929 16.87%
Tax -1,818 6,561 -19,172 2,759 -721 1,781 -331 25.46%
NP -43,527 -143,984 13,841 4,678 919 1,842 -13,260 17.14%
-
NP to SH -43,525 -143,984 13,841 4,703 831 2,389 -13,259 17.15%
-
Tax Rate - - 58.07% -143.77% 43.96% -2,919.67% - -
Total Cost 111,219 177,607 159,526 165,490 166,019 201,928 175,396 -5.88%
-
Net Worth 194,590 327,593 359,381 347,899 246,463 218,099 167,581 2.00%
Dividend
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 194,590 327,593 359,381 347,899 246,463 218,099 167,581 2.00%
NOSH 540,529 4,094,922 1,023,730 930,670 586,818 419,423 223,442 12.48%
Ratio Analysis
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -64.30% -428.23% 7.98% 2.75% 0.55% 0.90% -8.18% -
ROE -22.37% -43.95% 3.85% 1.35% 0.34% 1.10% -7.91% -
Per Share
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.52 0.82 16.88 21.52 28.45 48.58 72.56 -20.86%
EPS -1.17 -3.75 1.41 0.66 0.22 0.57 -5.93 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.08 0.35 0.44 0.42 0.52 0.75 -9.31%
Adjusted Per Share Value based on latest NOSH - 540,529
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 4.22 2.10 10.81 10.61 10.41 12.71 10.11 -10.98%
EPS -2.71 -8.98 0.86 0.29 0.05 0.15 -0.83 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1213 0.2043 0.2241 0.2169 0.1537 0.136 0.1045 2.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/21 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.06 0.06 0.24 0.245 0.10 0.16 0.22 -
P/RPS 0.48 7.31 1.42 1.14 0.35 0.33 0.30 6.45%
P/EPS -0.75 -1.71 17.80 41.19 70.62 28.09 -3.71 -19.17%
EY -134.20 -58.60 5.62 2.43 1.42 3.56 -26.97 23.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.75 0.69 0.56 0.24 0.31 0.29 -6.86%
Price Multiplier on Announcement Date
31/12/21 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/02/22 05/09/19 06/09/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.105 0.045 0.05 0.215 0.085 0.12 0.25 -
P/RPS 0.84 5.48 0.30 1.00 0.30 0.25 0.34 12.79%
P/EPS -1.30 -1.28 3.71 36.15 60.02 21.07 -4.21 -14.48%
EY -76.69 -78.14 26.96 2.77 1.67 4.75 -23.74 16.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.56 0.14 0.49 0.20 0.23 0.33 -1.70%

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