[MAXIM] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 1466.17%
YoY- 914.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 21,988 13,179 5,826 1,964 0 22,590 26,942 -12.65%
PBT -11,692 67,714 88,560 138,350 -10,908 -15,243 -9,325 16.26%
Tax -596 -448 -440 -418 608 -699 612 -
NP -12,288 67,266 88,120 137,932 -10,300 -15,942 -8,713 25.73%
-
NP to SH -11,976 67,525 88,389 138,202 -10,116 -15,737 -8,534 25.31%
-
Tax Rate - 0.66% 0.50% 0.30% - - - -
Total Cost 34,276 -54,087 -82,293 -135,968 10,300 38,532 35,655 -2.59%
-
Net Worth 256,008 263,430 263,205 267,315 191,855 166,991 171,189 30.74%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 256,008 263,430 263,205 267,315 191,855 166,991 171,189 30.74%
NOSH 433,913 446,491 446,110 445,525 436,034 379,526 372,151 10.76%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -55.89% 510.40% 1,512.36% 7,023.01% 0.00% -70.57% -32.34% -
ROE -4.68% 25.63% 33.58% 51.70% -5.27% -9.42% -4.99% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.07 2.95 1.31 0.44 0.00 5.95 7.24 -21.12%
EPS -2.76 15.12 19.81 31.02 -2.32 -3.57 -2.29 13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.60 0.44 0.44 0.46 18.03%
Adjusted Per Share Value based on latest NOSH - 445,183
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.99 1.79 0.79 0.27 0.00 3.07 3.66 -12.59%
EPS -1.63 9.18 12.02 18.80 -1.38 -2.14 -1.16 25.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.3583 0.358 0.3636 0.2609 0.2271 0.2328 30.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.36 0.32 0.27 0.305 0.37 0.335 0.425 -
P/RPS 7.10 10.84 20.67 69.19 0.00 5.63 5.87 13.50%
P/EPS -13.04 2.12 1.36 0.98 -15.95 -8.08 -18.53 -20.86%
EY -7.67 47.26 73.38 101.70 -6.27 -12.38 -5.40 26.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.46 0.51 0.84 0.76 0.92 -23.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 29/02/16 30/11/15 25/08/15 27/05/15 25/02/15 27/11/14 -
Price 0.37 0.32 0.31 0.285 0.345 0.35 0.40 -
P/RPS 7.30 10.84 23.73 64.65 0.00 5.88 5.53 20.31%
P/EPS -13.41 2.12 1.56 0.92 -14.87 -8.44 -17.44 -16.05%
EY -7.46 47.26 63.91 108.84 -6.72 -11.85 -5.73 19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.53 0.47 0.78 0.80 0.87 -19.34%

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