[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.56%
YoY- -23975.76%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 248 496 496 626 638 680 505 -37.78%
PBT -52,898 -32,716 -31,407 -9,286 -16,320 16,268 -10,439 195.31%
Tax -3,622 -688 -1,875 -1,602 -990 528 -1,380 90.38%
NP -56,520 -33,404 -33,282 -10,889 -17,310 16,796 -11,819 184.11%
-
NP to SH -53,098 -33,228 -32,918 -10,505 -16,826 17,592 -11,819 172.51%
-
Tax Rate - - - - - -3.25% - -
Total Cost 56,768 33,900 33,778 11,515 17,948 -16,116 12,324 177.10%
-
Net Worth 188,342 205,869 192,400 0 244,664 0 242,512 -15.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 188,342 205,869 192,400 0 244,664 0 242,512 -15.52%
NOSH 362,196 361,173 320,668 311,717 305,830 291,258 278,750 19.09%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -22,790.32% -6,734.68% -6,710.08% -1,737.66% -2,713.17% 2,470.00% -2,340.40% -
ROE -28.19% -16.14% -17.11% 0.00% -6.88% 0.00% -4.87% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.07 0.14 0.15 0.20 0.21 0.23 0.18 -46.75%
EPS -14.62 -9.20 -10.37 -3.67 -5.84 5.76 -4.24 128.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.57 0.60 0.00 0.80 0.00 0.87 -29.06%
Adjusted Per Share Value based on latest NOSH - 287,058
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.03 0.07 0.07 0.09 0.09 0.09 0.07 -43.18%
EPS -7.22 -4.52 -4.48 -1.43 -2.29 2.39 -1.61 172.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2562 0.28 0.2617 0.00 0.3328 0.00 0.3298 -15.50%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.285 0.24 0.31 0.28 0.52 0.69 0.80 -
P/RPS 416.23 174.76 200.42 139.28 249.27 295.54 441.58 -3.86%
P/EPS -1.94 -2.61 -3.02 -8.31 -9.45 11.42 -18.87 -78.08%
EY -51.44 -38.33 -33.11 -12.04 -10.58 8.75 -5.30 355.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.42 0.52 0.00 0.65 0.00 0.92 -29.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 27/05/13 27/02/13 28/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.265 0.27 0.285 0.29 0.38 0.54 0.78 -
P/RPS 387.02 196.61 184.25 144.25 182.16 231.29 430.54 -6.86%
P/EPS -1.81 -2.93 -2.78 -8.60 -6.91 8.94 -18.40 -78.72%
EY -55.32 -34.07 -36.02 -11.62 -14.48 11.19 -5.44 370.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.00 0.48 0.00 0.90 -31.54%

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