[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 24.6%
YoY- 81.75%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 982 0 22,590 20,207 11,550 3,104 16,513 -84.84%
PBT 69,175 -2,727 -15,243 -6,994 -8,876 -5,135 -47,721 -
Tax -209 152 -699 459 254 124 315 -
NP 68,966 -2,575 -15,942 -6,535 -8,622 -5,011 -47,406 -
-
NP to SH 69,101 -2,529 -15,737 -6,401 -8,489 -4,974 -47,206 -
-
Tax Rate 0.30% - - - - - - -
Total Cost -67,984 2,575 38,532 26,742 20,172 8,115 63,919 -
-
Net Worth 267,315 191,855 166,991 171,189 167,546 170,749 172,238 34.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 267,315 191,855 166,991 171,189 167,546 170,749 172,238 34.15%
NOSH 445,525 436,034 379,526 372,151 372,324 371,194 366,464 13.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7,023.01% 0.00% -70.57% -32.34% -74.65% -161.44% -287.08% -
ROE 25.85% -1.32% -9.42% -3.74% -5.07% -2.91% -27.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.22 0.00 5.95 5.43 3.10 0.84 4.51 -86.72%
EPS 15.51 -0.58 -3.57 -1.72 -2.28 -1.34 -12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.44 0.44 0.46 0.45 0.46 0.47 17.73%
Adjusted Per Share Value based on latest NOSH - 372,857
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.13 0.00 3.07 2.75 1.57 0.42 2.25 -85.13%
EPS 9.40 -0.34 -2.14 -0.87 -1.15 -0.68 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3636 0.2609 0.2271 0.2328 0.2279 0.2322 0.2343 34.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.305 0.37 0.335 0.425 0.50 0.495 0.37 -
P/RPS 138.38 0.00 5.63 7.83 16.12 59.19 8.21 560.79%
P/EPS 1.97 -63.79 -8.08 -24.71 -21.93 -36.94 -2.87 -
EY 50.85 -1.57 -12.38 -4.05 -4.56 -2.71 -34.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.84 0.76 0.92 1.11 1.08 0.79 -25.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 27/11/14 18/08/14 29/05/14 27/02/14 -
Price 0.285 0.345 0.35 0.40 0.485 0.46 0.535 -
P/RPS 129.30 0.00 5.88 7.37 15.63 55.01 11.87 393.55%
P/EPS 1.84 -59.48 -8.44 -23.26 -21.27 -34.33 -4.15 -
EY 54.42 -1.68 -11.85 -4.30 -4.70 -2.91 -24.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.78 0.80 0.87 1.08 1.00 1.14 -44.69%

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