[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 248.85%
YoY- 36.46%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 496 626 638 680 505 496 496 0.00%
PBT -31,407 -9,286 -16,320 16,268 -10,439 1,616 9,036 -
Tax -1,875 -1,602 -990 528 -1,380 -1,572 -1,562 12.88%
NP -33,282 -10,889 -17,310 16,796 -11,819 44 7,474 -
-
NP to SH -32,918 -10,505 -16,826 17,592 -11,819 44 7,474 -
-
Tax Rate - - - -3.25% - 97.28% 17.29% -
Total Cost 33,778 11,515 17,948 -16,116 12,324 452 -6,978 -
-
Net Worth 192,400 0 244,664 0 242,512 310,200 265,742 -19.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 192,400 0 244,664 0 242,512 310,200 265,742 -19.29%
NOSH 320,668 311,717 305,830 291,258 278,750 330,000 276,814 10.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -6,710.08% -1,737.66% -2,713.17% 2,470.00% -2,340.40% 8.87% 1,506.85% -
ROE -17.11% 0.00% -6.88% 0.00% -4.87% 0.01% 2.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.15 0.20 0.21 0.23 0.18 0.15 0.18 -11.39%
EPS -10.37 -3.67 -5.84 5.76 -4.24 0.01 2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.00 0.80 0.00 0.87 0.94 0.96 -26.79%
Adjusted Per Share Value based on latest NOSH - 291,258
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.07 0.09 0.09 0.09 0.07 0.07 0.07 0.00%
EPS -4.48 -1.43 -2.29 2.39 -1.61 0.01 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2617 0.00 0.3328 0.00 0.3298 0.4219 0.3614 -19.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.28 0.52 0.69 0.80 0.54 0.39 -
P/RPS 200.42 139.28 249.27 295.54 441.58 359.27 217.66 -5.32%
P/EPS -3.02 -8.31 -9.45 11.42 -18.87 4,050.00 14.44 -
EY -33.11 -12.04 -10.58 8.75 -5.30 0.02 6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.65 0.00 0.92 0.57 0.41 17.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 31/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.285 0.29 0.38 0.54 0.78 0.68 0.74 -
P/RPS 184.25 144.25 182.16 231.29 430.54 452.42 412.99 -41.47%
P/EPS -2.78 -8.60 -6.91 8.94 -18.40 5,100.00 27.41 -
EY -36.02 -11.62 -14.48 11.19 -5.44 0.02 3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.48 0.00 0.90 0.72 0.77 -27.93%

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