[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.94%
YoY- -288.88%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,513 4,904 248 496 496 626 638 769.82%
PBT -47,721 -47,084 -52,898 -32,716 -31,407 -9,286 -16,320 104.08%
Tax 315 141 -3,622 -688 -1,875 -1,602 -990 -
NP -47,406 -46,942 -56,520 -33,404 -33,282 -10,889 -17,310 95.38%
-
NP to SH -47,206 -46,761 -53,098 -33,228 -32,918 -10,505 -16,826 98.54%
-
Tax Rate - - - - - - - -
Total Cost 63,919 51,846 56,768 33,900 33,778 11,515 17,948 132.66%
-
Net Worth 172,238 181,526 188,342 205,869 192,400 0 244,664 -20.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 172,238 181,526 188,342 205,869 192,400 0 244,664 -20.81%
NOSH 366,464 363,053 362,196 361,173 320,668 311,717 305,830 12.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -287.08% -957.23% -22,790.32% -6,734.68% -6,710.08% -1,737.66% -2,713.17% -
ROE -27.41% -25.76% -28.19% -16.14% -17.11% 0.00% -6.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.51 1.35 0.07 0.14 0.15 0.20 0.21 668.32%
EPS -12.60 -12.88 -14.62 -9.20 -10.37 -3.67 -5.84 66.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.52 0.57 0.60 0.00 0.80 -29.78%
Adjusted Per Share Value based on latest NOSH - 361,173
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.25 0.67 0.03 0.07 0.07 0.09 0.09 749.98%
EPS -6.42 -6.36 -7.22 -4.52 -4.48 -1.43 -2.29 98.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2343 0.2469 0.2562 0.28 0.2617 0.00 0.3328 -20.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.37 0.305 0.285 0.24 0.31 0.28 0.52 -
P/RPS 8.21 22.58 416.23 174.76 200.42 139.28 249.27 -89.66%
P/EPS -2.87 -2.37 -1.94 -2.61 -3.02 -8.31 -9.45 -54.71%
EY -34.81 -42.23 -51.44 -38.33 -33.11 -12.04 -10.58 120.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.55 0.42 0.52 0.00 0.65 13.84%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 27/08/13 27/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.535 0.355 0.265 0.27 0.285 0.29 0.38 -
P/RPS 11.87 26.28 387.02 196.61 184.25 144.25 182.16 -83.72%
P/EPS -4.15 -2.76 -1.81 -2.93 -2.78 -8.60 -6.91 -28.75%
EY -24.08 -36.28 -55.32 -34.07 -36.02 -11.62 -14.48 40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.71 0.51 0.47 0.47 0.00 0.48 77.72%

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