[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -5.17%
YoY- -20.91%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 99,883 86,010 77,488 50,004 42,362 38,317 30,258 121.21%
PBT -33,908 -38,866 -19,746 -14,772 -13,121 -12,210 -11,788 101.87%
Tax 20 -722 518 108 -917 -708 -594 -
NP -33,888 -39,589 -19,228 -14,664 -14,038 -12,918 -12,382 95.30%
-
NP to SH -33,676 -39,405 -19,044 -14,480 -13,768 -12,640 -11,682 102.16%
-
Tax Rate - - - - - - - -
Total Cost 133,771 125,599 96,716 64,668 56,400 51,235 42,640 113.85%
-
Net Worth 295,985 295,985 301,652 299,253 249,508 254,395 224,328 20.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 295,985 295,985 301,652 299,253 249,508 254,395 224,328 20.23%
NOSH 538,630 538,630 538,630 482,666 489,708 489,708 423,260 17.38%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -33.93% -46.03% -24.81% -29.33% -33.14% -33.71% -40.92% -
ROE -11.38% -13.31% -6.31% -4.84% -5.52% -4.97% -5.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.56 15.98 15.16 10.36 8.66 7.83 7.15 88.55%
EPS -6.48 -7.72 -3.84 -3.00 -2.93 -2.79 -2.76 76.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.59 0.62 0.51 0.52 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 482,666
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.58 11.70 10.54 6.80 5.76 5.21 4.12 120.99%
EPS -4.58 -5.36 -2.59 -1.97 -1.87 -1.72 -1.59 102.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4026 0.4026 0.4103 0.407 0.3393 0.346 0.3051 20.24%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.30 0.36 0.385 0.47 0.385 0.405 0.41 -
P/RPS 1.62 2.25 2.54 4.54 4.45 5.17 5.74 -56.87%
P/EPS -4.79 -4.92 -10.34 -15.67 -13.68 -15.68 -14.86 -52.89%
EY -20.86 -20.34 -9.67 -6.38 -7.31 -6.38 -6.73 112.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.65 0.76 0.75 0.78 0.77 -20.04%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 25/05/17 23/02/17 15/11/16 25/08/16 -
Price 0.28 0.35 0.39 0.435 0.42 0.385 0.455 -
P/RPS 1.51 2.19 2.57 4.20 4.85 4.92 6.36 -61.55%
P/EPS -4.47 -4.78 -10.47 -14.50 -14.92 -14.90 -16.49 -58.01%
EY -22.35 -20.92 -9.55 -6.90 -6.70 -6.71 -6.07 137.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.66 0.70 0.82 0.74 0.86 -29.34%

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