[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.93%
YoY- -345.12%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 23,100 12,416 16,513 4,904 248 496 496 1203.59%
PBT -17,752 -20,540 -47,721 -47,084 -52,898 -32,716 -31,407 -31.70%
Tax 508 496 315 141 -3,622 -688 -1,875 -
NP -17,244 -20,044 -47,406 -46,942 -56,520 -33,404 -33,282 -35.56%
-
NP to SH -16,978 -19,896 -47,206 -46,761 -53,098 -33,228 -32,918 -35.76%
-
Tax Rate - - - - - - - -
Total Cost 40,344 32,460 63,919 51,846 56,768 33,900 33,778 12.60%
-
Net Worth 167,546 170,749 172,238 181,526 188,342 205,869 192,400 -8.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 167,546 170,749 172,238 181,526 188,342 205,869 192,400 -8.83%
NOSH 372,324 371,194 366,464 363,053 362,196 361,173 320,668 10.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -74.65% -161.44% -287.08% -957.23% -22,790.32% -6,734.68% -6,710.08% -
ROE -10.13% -11.65% -27.41% -25.76% -28.19% -16.14% -17.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.20 3.34 4.51 1.35 0.07 0.14 0.15 1103.63%
EPS -4.56 -5.36 -12.60 -12.88 -14.62 -9.20 -10.37 -42.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.47 0.50 0.52 0.57 0.60 -17.49%
Adjusted Per Share Value based on latest NOSH - 365,751
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.14 1.69 2.25 0.67 0.03 0.07 0.07 1171.29%
EPS -2.31 -2.71 -6.42 -6.36 -7.22 -4.52 -4.48 -35.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2279 0.2322 0.2343 0.2469 0.2562 0.28 0.2617 -8.83%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.50 0.495 0.37 0.305 0.285 0.24 0.31 -
P/RPS 8.06 14.80 8.21 22.58 416.23 174.76 200.42 -88.33%
P/EPS -10.96 -9.24 -2.87 -2.37 -1.94 -2.61 -3.02 136.71%
EY -9.12 -10.83 -34.81 -42.23 -51.44 -38.33 -33.11 -57.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 0.79 0.61 0.55 0.42 0.52 66.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 29/05/14 27/02/14 29/11/13 27/08/13 27/05/13 27/02/13 -
Price 0.485 0.46 0.535 0.355 0.265 0.27 0.285 -
P/RPS 7.82 13.75 11.87 26.28 387.02 196.61 184.25 -87.90%
P/EPS -10.64 -8.58 -4.15 -2.76 -1.81 -2.93 -2.78 145.28%
EY -9.40 -11.65 -24.08 -36.28 -55.32 -34.07 -36.02 -59.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 1.14 0.71 0.51 0.47 0.47 74.39%

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