[MAXIM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 89.46%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 22,590 20,207 11,550 3,104 16,513 3,678 124 3083.30%
PBT -15,243 -6,994 -8,876 -5,135 -47,721 -35,313 -26,449 -30.67%
Tax -699 459 254 124 315 106 -1,811 -46.89%
NP -15,942 -6,535 -8,622 -5,011 -47,406 -35,207 -28,260 -31.65%
-
NP to SH -15,737 -6,401 -8,489 -4,974 -47,206 -35,071 -26,549 -29.36%
-
Tax Rate - - - - - - - -
Total Cost 38,532 26,742 20,172 8,115 63,919 38,885 28,384 22.53%
-
Net Worth 166,991 171,189 167,546 170,749 172,238 181,526 188,342 -7.68%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 166,991 171,189 167,546 170,749 172,238 181,526 188,342 -7.68%
NOSH 379,526 372,151 372,324 371,194 366,464 363,053 362,196 3.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -70.57% -32.34% -74.65% -161.44% -287.08% -957.23% -22,790.32% -
ROE -9.42% -3.74% -5.07% -2.91% -27.41% -19.32% -14.10% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.95 5.43 3.10 0.84 4.51 1.01 0.03 3268.31%
EPS -3.57 -1.72 -2.28 -1.34 -12.60 -9.66 -7.31 -37.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.45 0.46 0.47 0.50 0.52 -10.51%
Adjusted Per Share Value based on latest NOSH - 371,194
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.07 2.75 1.57 0.42 2.25 0.50 0.02 2740.68%
EPS -2.14 -0.87 -1.15 -0.68 -6.42 -4.77 -3.61 -29.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2271 0.2328 0.2279 0.2322 0.2343 0.2469 0.2562 -7.70%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.335 0.425 0.50 0.495 0.37 0.305 0.285 -
P/RPS 5.63 7.83 16.12 59.19 8.21 30.11 832.47 -96.39%
P/EPS -8.08 -24.71 -21.93 -36.94 -2.87 -3.16 -3.89 62.57%
EY -12.38 -4.05 -4.56 -2.71 -34.81 -31.67 -25.72 -38.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.92 1.11 1.08 0.79 0.61 0.55 23.98%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 18/08/14 29/05/14 27/02/14 29/11/13 27/08/13 -
Price 0.35 0.40 0.485 0.46 0.535 0.355 0.265 -
P/RPS 5.88 7.37 15.63 55.01 11.87 35.04 774.05 -96.10%
P/EPS -8.44 -23.26 -21.27 -34.33 -4.15 -3.67 -3.62 75.55%
EY -11.85 -4.30 -4.70 -2.91 -24.08 -27.21 -27.66 -43.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 1.08 1.00 1.14 0.71 0.51 34.89%

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