[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -36.04%
YoY- 1135.65%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 30,258 21,988 13,179 5,826 1,964 0 22,590 21.53%
PBT -11,788 -11,692 67,714 88,560 138,350 -10,908 -15,243 -15.76%
Tax -594 -596 -448 -440 -418 608 -699 -10.29%
NP -12,382 -12,288 67,266 88,120 137,932 -10,300 -15,942 -15.51%
-
NP to SH -11,682 -11,976 67,525 88,389 138,202 -10,116 -15,737 -18.03%
-
Tax Rate - - 0.66% 0.50% 0.30% - - -
Total Cost 42,640 34,276 -54,087 -82,293 -135,968 10,300 38,532 6.99%
-
Net Worth 224,328 256,008 263,430 263,205 267,315 191,855 166,991 21.76%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 224,328 256,008 263,430 263,205 267,315 191,855 166,991 21.76%
NOSH 423,260 433,913 446,491 446,110 445,525 436,034 379,526 7.54%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -40.92% -55.89% 510.40% 1,512.36% 7,023.01% 0.00% -70.57% -
ROE -5.21% -4.68% 25.63% 33.58% 51.70% -5.27% -9.42% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.15 5.07 2.95 1.31 0.44 0.00 5.95 13.04%
EPS -2.76 -2.76 15.12 19.81 31.02 -2.32 -3.57 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.59 0.59 0.59 0.60 0.44 0.44 13.22%
Adjusted Per Share Value based on latest NOSH - 432,153
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.12 2.99 1.79 0.79 0.27 0.00 3.07 21.68%
EPS -1.59 -1.63 9.18 12.02 18.80 -1.38 -2.14 -17.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3051 0.3482 0.3583 0.358 0.3636 0.2609 0.2271 21.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.41 0.36 0.32 0.27 0.305 0.37 0.335 -
P/RPS 5.74 7.10 10.84 20.67 69.19 0.00 5.63 1.29%
P/EPS -14.86 -13.04 2.12 1.36 0.98 -15.95 -8.08 50.16%
EY -6.73 -7.67 47.26 73.38 101.70 -6.27 -12.38 -33.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.54 0.46 0.51 0.84 0.76 0.87%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 19/05/16 29/02/16 30/11/15 25/08/15 27/05/15 25/02/15 -
Price 0.455 0.37 0.32 0.31 0.285 0.345 0.35 -
P/RPS 6.36 7.30 10.84 23.73 64.65 0.00 5.88 5.37%
P/EPS -16.49 -13.41 2.12 1.56 0.92 -14.87 -8.44 56.34%
EY -6.07 -7.46 47.26 63.91 108.84 -6.72 -11.85 -36.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.63 0.54 0.53 0.47 0.78 0.80 4.94%

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