[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -8.92%
YoY- -120.39%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 86,010 77,488 50,004 42,362 38,317 30,258 21,988 148.05%
PBT -38,866 -19,746 -14,772 -13,121 -12,210 -11,788 -11,692 122.57%
Tax -722 518 108 -917 -708 -594 -596 13.62%
NP -39,589 -19,228 -14,664 -14,038 -12,918 -12,382 -12,288 117.98%
-
NP to SH -39,405 -19,044 -14,480 -13,768 -12,640 -11,682 -11,976 121.06%
-
Tax Rate - - - - - - - -
Total Cost 125,599 96,716 64,668 56,400 51,235 42,640 34,276 137.49%
-
Net Worth 295,985 301,652 299,253 249,508 254,395 224,328 256,008 10.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 295,985 301,652 299,253 249,508 254,395 224,328 256,008 10.14%
NOSH 538,630 538,630 482,666 489,708 489,708 423,260 433,913 15.48%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -46.03% -24.81% -29.33% -33.14% -33.71% -40.92% -55.89% -
ROE -13.31% -6.31% -4.84% -5.52% -4.97% -5.21% -4.68% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.98 15.16 10.36 8.66 7.83 7.15 5.07 114.82%
EPS -7.72 -3.84 -3.00 -2.93 -2.79 -2.76 -2.76 98.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.59 0.62 0.51 0.52 0.53 0.59 -4.56%
Adjusted Per Share Value based on latest NOSH - 489,708
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 11.70 10.54 6.80 5.76 5.21 4.12 2.99 148.11%
EPS -5.36 -2.59 -1.97 -1.87 -1.72 -1.59 -1.63 120.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4026 0.4103 0.407 0.3393 0.346 0.3051 0.3482 10.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.36 0.385 0.47 0.385 0.405 0.41 0.36 -
P/RPS 2.25 2.54 4.54 4.45 5.17 5.74 7.10 -53.48%
P/EPS -4.92 -10.34 -15.67 -13.68 -15.68 -14.86 -13.04 -47.75%
EY -20.34 -9.67 -6.38 -7.31 -6.38 -6.73 -7.67 91.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.65 0.76 0.75 0.78 0.77 0.61 4.32%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 29/08/17 25/05/17 23/02/17 15/11/16 25/08/16 19/05/16 -
Price 0.35 0.39 0.435 0.42 0.385 0.455 0.37 -
P/RPS 2.19 2.57 4.20 4.85 4.92 6.36 7.30 -55.15%
P/EPS -4.78 -10.47 -14.50 -14.92 -14.90 -16.49 -13.41 -49.69%
EY -20.92 -9.55 -6.90 -6.70 -6.71 -6.07 -7.46 98.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.70 0.82 0.74 0.86 0.63 1.05%

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