[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 35.72%
YoY- 49.16%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 13,179 5,826 1,964 0 22,590 26,942 23,100 -31.14%
PBT 67,714 88,560 138,350 -10,908 -15,243 -9,325 -17,752 -
Tax -448 -440 -418 608 -699 612 508 -
NP 67,266 88,120 137,932 -10,300 -15,942 -8,713 -17,244 -
-
NP to SH 67,525 88,389 138,202 -10,116 -15,737 -8,534 -16,978 -
-
Tax Rate 0.66% 0.50% 0.30% - - - - -
Total Cost -54,087 -82,293 -135,968 10,300 38,532 35,655 40,344 -
-
Net Worth 263,430 263,205 267,315 191,855 166,991 171,189 167,546 35.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 263,430 263,205 267,315 191,855 166,991 171,189 167,546 35.10%
NOSH 446,491 446,110 445,525 436,034 379,526 372,151 372,324 12.83%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 510.40% 1,512.36% 7,023.01% 0.00% -70.57% -32.34% -74.65% -
ROE 25.63% 33.58% 51.70% -5.27% -9.42% -4.99% -10.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.95 1.31 0.44 0.00 5.95 7.24 6.20 -38.97%
EPS 15.12 19.81 31.02 -2.32 -3.57 -2.29 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.44 0.44 0.46 0.45 19.73%
Adjusted Per Share Value based on latest NOSH - 436,034
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.79 0.79 0.27 0.00 3.07 3.66 3.14 -31.17%
EPS 9.18 12.02 18.80 -1.38 -2.14 -1.16 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3583 0.358 0.3636 0.2609 0.2271 0.2328 0.2279 35.09%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.32 0.27 0.305 0.37 0.335 0.425 0.50 -
P/RPS 10.84 20.67 69.19 0.00 5.63 5.87 8.06 21.77%
P/EPS 2.12 1.36 0.98 -15.95 -8.08 -18.53 -10.96 -
EY 47.26 73.38 101.70 -6.27 -12.38 -5.40 -9.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.51 0.84 0.76 0.92 1.11 -38.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 25/08/15 27/05/15 25/02/15 27/11/14 18/08/14 -
Price 0.32 0.31 0.285 0.345 0.35 0.40 0.485 -
P/RPS 10.84 23.73 64.65 0.00 5.88 5.53 7.82 24.24%
P/EPS 2.12 1.56 0.92 -14.87 -8.44 -17.44 -10.64 -
EY 47.26 63.91 108.84 -6.72 -11.85 -5.73 -9.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.47 0.78 0.80 0.87 1.08 -36.92%

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