[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 102.59%
YoY- 116.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 196,022 152,900 82,277 171,987 120,219 74,049 32,980 227.76%
PBT 19,411 15,808 7,707 7,075 4,051 -1,601 -2,646 -
Tax -6,305 -4,974 -2,969 -1,867 -2,039 -612 315 -
NP 13,106 10,834 4,738 5,208 2,012 -2,213 -2,331 -
-
NP to SH 13,232 10,919 4,780 5,393 2,662 -2,124 -2,287 -
-
Tax Rate 32.48% 31.47% 38.52% 26.39% 50.33% - - -
Total Cost 182,916 142,066 77,539 166,779 118,207 76,262 35,311 199.08%
-
Net Worth 384,202 382,244 375,977 371,278 367,909 322,242 290,604 20.43%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 384,202 382,244 375,977 371,278 367,909 322,242 290,604 20.43%
NOSH 783,761 783,761 783,761 783,761 783,761 781,198 538,630 28.37%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.69% 7.09% 5.76% 3.03% 1.67% -2.99% -7.07% -
ROE 3.44% 2.86% 1.27% 1.45% 0.72% -0.66% -0.79% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.03 19.52 10.50 21.96 15.36 10.69 6.13 155.24%
EPS 1.69 1.39 0.61 0.77 0.32 -0.34 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4905 0.488 0.48 0.474 0.47 0.465 0.54 -6.20%
Adjusted Per Share Value based on latest NOSH - 783,761
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 26.66 20.80 11.19 23.39 16.35 10.07 4.49 227.54%
EPS 1.80 1.49 0.65 0.73 0.36 -0.29 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5199 0.5113 0.505 0.5004 0.4383 0.3952 20.44%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.27 0.285 0.205 0.20 0.215 0.225 0.235 -
P/RPS 1.08 1.46 1.95 0.91 1.40 2.11 3.83 -56.96%
P/EPS 15.98 20.44 33.59 29.05 63.22 -73.41 -55.30 -
EY 6.26 4.89 2.98 3.44 1.58 -1.36 -1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.58 0.43 0.42 0.46 0.48 0.44 16.02%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 28/02/19 15/11/18 28/08/18 24/05/18 -
Price 0.305 0.295 0.25 0.24 0.23 0.205 0.19 -
P/RPS 1.22 1.51 2.38 1.09 1.50 1.92 3.10 -46.26%
P/EPS 18.05 21.16 40.97 34.86 67.63 -66.89 -44.71 -
EY 5.54 4.73 2.44 2.87 1.48 -1.50 -2.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.52 0.51 0.49 0.44 0.35 46.35%

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