[MAXIM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.28%
YoY- -1695.88%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,446 3,104 12,835 3,554 0 124 26 4675.86%
PBT -3,741 -5,135 -12,408 -8,864 -18,270 -8,179 -24,442 -71.48%
Tax 384 124 209 294 -1,131 -172 -673 -
NP -3,357 -5,011 -12,199 -8,570 -19,401 -8,351 -25,115 -73.95%
-
NP to SH -3,515 -4,974 -12,135 -8,522 -18,242 -8,307 -25,039 -73.08%
-
Tax Rate - - - - - - - -
Total Cost 11,803 8,115 25,034 12,124 19,401 8,475 25,141 -39.67%
-
Net Worth 168,271 170,749 174,901 182,875 188,211 205,869 222,045 -16.92%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 168,271 170,749 174,901 182,875 188,211 205,869 222,045 -16.92%
NOSH 373,936 371,194 372,131 365,751 361,944 361,173 364,009 1.81%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -39.75% -161.44% -95.04% -241.14% 0.00% -6,734.68% -96,596.16% -
ROE -2.09% -2.91% -6.94% -4.66% -9.69% -4.04% -11.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.26 0.84 3.45 0.97 0.00 0.03 0.01 3647.28%
EPS -0.94 -1.34 -3.27 -2.33 -5.02 -2.30 -6.89 -73.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.47 0.50 0.52 0.57 0.61 -18.40%
Adjusted Per Share Value based on latest NOSH - 365,751
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.15 0.42 1.75 0.48 0.00 0.02 0.00 -
EPS -0.48 -0.68 -1.65 -1.16 -2.48 -1.13 -3.41 -73.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2289 0.2322 0.2379 0.2487 0.256 0.28 0.302 -16.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.50 0.495 0.37 0.305 0.285 0.24 0.31 -
P/RPS 22.14 59.19 10.73 31.39 0.00 699.05 4,340.11 -97.06%
P/EPS -53.19 -36.94 -11.35 -13.09 -5.65 -10.43 -4.51 420.47%
EY -1.88 -2.71 -8.81 -7.64 -17.68 -9.58 -22.19 -80.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 0.79 0.61 0.55 0.42 0.51 68.18%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 29/05/14 27/02/14 29/11/13 27/08/13 27/05/13 27/02/13 -
Price 0.485 0.46 0.535 0.355 0.265 0.27 0.285 -
P/RPS 21.47 55.01 15.51 36.53 0.00 786.43 3,990.10 -96.95%
P/EPS -51.60 -34.33 -16.41 -15.24 -5.26 -11.74 -4.14 440.05%
EY -1.94 -2.91 -6.10 -6.56 -19.02 -8.52 -24.14 -81.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 1.14 0.71 0.51 0.47 0.47 74.39%

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