[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.95%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 26,942 23,100 12,416 16,513 4,904 248 496 1330.79%
PBT -9,325 -17,752 -20,540 -47,721 -47,084 -52,898 -32,716 -56.65%
Tax 612 508 496 315 141 -3,622 -688 -
NP -8,713 -17,244 -20,044 -47,406 -46,942 -56,520 -33,404 -59.14%
-
NP to SH -8,534 -16,978 -19,896 -47,206 -46,761 -53,098 -33,228 -59.56%
-
Tax Rate - - - - - - - -
Total Cost 35,655 40,344 32,460 63,919 51,846 56,768 33,900 3.41%
-
Net Worth 171,189 167,546 170,749 172,238 181,526 188,342 205,869 -11.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 171,189 167,546 170,749 172,238 181,526 188,342 205,869 -11.56%
NOSH 372,151 372,324 371,194 366,464 363,053 362,196 361,173 2.01%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -32.34% -74.65% -161.44% -287.08% -957.23% -22,790.32% -6,734.68% -
ROE -4.99% -10.13% -11.65% -27.41% -25.76% -28.19% -16.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.24 6.20 3.34 4.51 1.35 0.07 0.14 1284.72%
EPS -2.29 -4.56 -5.36 -12.60 -12.88 -14.62 -9.20 -60.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.47 0.50 0.52 0.57 -13.30%
Adjusted Per Share Value based on latest NOSH - 372,131
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.66 3.14 1.69 2.25 0.67 0.03 0.07 1294.90%
EPS -1.16 -2.31 -2.71 -6.42 -6.36 -7.22 -4.52 -59.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2328 0.2279 0.2322 0.2343 0.2469 0.2562 0.28 -11.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.425 0.50 0.495 0.37 0.305 0.285 0.24 -
P/RPS 5.87 8.06 14.80 8.21 22.58 416.23 174.76 -89.56%
P/EPS -18.53 -10.96 -9.24 -2.87 -2.37 -1.94 -2.61 268.95%
EY -5.40 -9.12 -10.83 -34.81 -42.23 -51.44 -38.33 -72.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.08 0.79 0.61 0.55 0.42 68.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 18/08/14 29/05/14 27/02/14 29/11/13 27/08/13 27/05/13 -
Price 0.40 0.485 0.46 0.535 0.355 0.265 0.27 -
P/RPS 5.53 7.82 13.75 11.87 26.28 387.02 196.61 -90.73%
P/EPS -17.44 -10.64 -8.58 -4.15 -2.76 -1.81 -2.93 228.08%
EY -5.73 -9.40 -11.65 -24.08 -36.28 -55.32 -34.07 -69.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.08 1.00 1.14 0.71 0.51 0.47 50.70%

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