[MAXIM] QoQ 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- 159.4%
YoY- 124.5%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter 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 2,383 8,657 8,446 3,104 12,835 -82.06%
PBT 71,902 -2,727 -8,249 1,882 -3,741 -5,135 -12,408 -
Tax -361 152 -1,158 161 384 124 209 -
NP 71,541 -2,575 -9,407 2,043 -3,357 -5,011 -12,199 -
-
NP to SH 71,630 -2,529 -9,336 2,088 -3,515 -4,974 -12,135 -
-
Tax Rate 0.50% - - -8.55% - - - -
Total Cost -70,559 2,575 11,790 6,614 11,803 8,115 25,034 -
-
Net Worth 267,110 191,855 183,015 171,514 168,271 170,749 174,901 32.71%
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 267,110 191,855 183,015 171,514 168,271 170,749 174,901 32.71%
NOSH 445,183 436,034 415,943 372,857 373,936 371,194 372,131 12.72%
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 7,285.23% 0.00% -394.75% 23.60% -39.75% -161.44% -95.04% -
ROE 26.82% -1.32% -5.10% 1.22% -2.09% -2.91% -6.94% -
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 0.57 2.32 2.26 0.84 3.45 -84.11%
EPS 16.09 -0.58 -2.01 0.56 -0.94 -1.34 -3.27 -
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 0.32 1.18 1.15 0.42 1.75 -82.41%
EPS 9.74 -0.34 -1.27 0.28 -0.48 -0.68 -1.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3633 0.2609 0.2489 0.2333 0.2289 0.2322 0.2379 32.71%
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 138.27 0.00 58.47 18.30 22.14 59.19 10.73 452.22%
P/EPS 1.90 -63.79 -14.93 75.89 -53.19 -36.94 -11.35 -
EY 52.75 -1.57 -6.70 1.32 -1.88 -2.71 -8.81 -
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 129.20 0.00 61.09 17.23 21.47 55.01 15.51 312.52%
P/EPS 1.77 -59.48 -15.59 71.43 -51.60 -34.33 -16.41 -
EY 56.46 -1.68 -6.41 1.40 -1.94 -2.91 -6.10 -
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