[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 138.2%
YoY- 211.65%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 389,940 318,714 270,212 427,040 279,380 261,362 305,800 17.50%
PBT -59,225 84,930 45,168 79,720 35,096 25,881 31,616 -
Tax -23,792 -14,354 -11,922 -20,288 -10,847 -8,406 -9,948 78.36%
NP -83,017 70,576 33,246 59,432 24,249 17,474 21,668 -
-
NP to SH -82,755 70,757 33,404 59,588 25,016 17,642 21,838 -
-
Tax Rate - 16.90% 26.39% 25.45% 30.91% 32.48% 31.47% -
Total Cost 472,957 248,138 236,966 367,608 255,131 243,888 284,132 40.23%
-
Net Worth 370,941 449,528 412,635 411,773 396,029 384,202 382,244 -1.97%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 370,941 449,528 412,635 411,773 396,029 384,202 382,244 -1.97%
NOSH 1,253,149 783,761 783,761 783,761 783,761 783,761 783,761 36.54%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -21.29% 22.14% 12.30% 13.92% 8.68% 6.69% 7.09% -
ROE -22.31% 15.74% 8.10% 14.47% 6.32% 4.59% 5.71% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.96 40.69 34.50 54.52 35.67 33.37 39.04 -5.30%
EPS -9.63 9.04 4.26 7.60 3.19 2.25 2.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3421 0.5739 0.5268 0.5257 0.5056 0.4905 0.488 -21.00%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 53.03 43.35 36.75 58.08 38.00 35.55 41.59 17.49%
EPS -11.26 9.62 4.54 8.10 3.40 2.40 2.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5045 0.6114 0.5612 0.56 0.5386 0.5225 0.5199 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.34 0.265 0.28 0.175 0.30 0.27 0.285 -
P/RPS 0.95 0.65 0.81 0.32 0.84 0.81 0.73 19.10%
P/EPS -4.45 2.93 6.57 2.30 9.39 11.99 10.22 -
EY -22.45 34.09 15.23 43.47 10.65 8.34 9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.46 0.53 0.33 0.59 0.55 0.58 42.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.30 0.315 0.315 0.215 0.25 0.305 0.295 -
P/RPS 0.83 0.77 0.91 0.39 0.70 0.91 0.76 6.02%
P/EPS -3.93 3.49 7.39 2.83 7.83 13.54 10.58 -
EY -25.44 28.68 13.54 35.38 12.77 7.38 9.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.60 0.41 0.49 0.62 0.60 28.93%

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