[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -145.85%
YoY- 66.66%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,370 982 0 22,590 20,207 11,550 3,104 25.58%
PBT 66,420 69,175 -2,727 -15,243 -6,994 -8,876 -5,135 -
Tax -330 -209 152 -699 459 254 124 -
NP 66,090 68,966 -2,575 -15,942 -6,535 -8,622 -5,011 -
-
NP to SH 66,292 69,101 -2,529 -15,737 -6,401 -8,489 -4,974 -
-
Tax Rate 0.50% 0.30% - - - - - -
Total Cost -61,720 -67,984 2,575 38,532 26,742 20,172 8,115 -
-
Net Worth 263,205 267,315 191,855 166,991 171,189 167,546 170,749 33.40%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,205 267,315 191,855 166,991 171,189 167,546 170,749 33.40%
NOSH 446,110 445,525 436,034 379,526 372,151 372,324 371,194 13.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 1,512.36% 7,023.01% 0.00% -70.57% -32.34% -74.65% -161.44% -
ROE 25.19% 25.85% -1.32% -9.42% -3.74% -5.07% -2.91% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.98 0.22 0.00 5.95 5.43 3.10 0.84 10.81%
EPS 14.86 15.51 -0.58 -3.57 -1.72 -2.28 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.44 0.44 0.46 0.45 0.46 18.03%
Adjusted Per Share Value based on latest NOSH - 415,943
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.59 0.13 0.00 3.07 2.75 1.57 0.42 25.40%
EPS 9.02 9.40 -0.34 -2.14 -0.87 -1.15 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.3636 0.2609 0.2271 0.2328 0.2279 0.2322 33.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.27 0.305 0.37 0.335 0.425 0.50 0.495 -
P/RPS 27.56 138.38 0.00 5.63 7.83 16.12 59.19 -39.89%
P/EPS 1.82 1.97 -63.79 -8.08 -24.71 -21.93 -36.94 -
EY 55.04 50.85 -1.57 -12.38 -4.05 -4.56 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.84 0.76 0.92 1.11 1.08 -43.36%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 25/08/15 27/05/15 25/02/15 27/11/14 18/08/14 29/05/14 -
Price 0.31 0.285 0.345 0.35 0.40 0.485 0.46 -
P/RPS 31.65 129.30 0.00 5.88 7.37 15.63 55.01 -30.80%
P/EPS 2.09 1.84 -59.48 -8.44 -23.26 -21.27 -34.33 -
EY 47.94 54.42 -1.68 -11.85 -4.30 -4.70 -2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.78 0.80 0.87 1.08 1.00 -34.48%

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