[MAXIM] QoQ 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- 59.01%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,383 8,657 8,446 3,104 12,835 3,554 0 -
PBT -8,249 1,882 -3,741 -5,135 -12,408 -8,864 -18,270 -41.06%
Tax -1,158 161 384 124 209 294 -1,131 1.58%
NP -9,407 2,043 -3,357 -5,011 -12,199 -8,570 -19,401 -38.19%
-
NP to SH -9,336 2,088 -3,515 -4,974 -12,135 -8,522 -18,242 -35.93%
-
Tax Rate - -8.55% - - - - - -
Total Cost 11,790 6,614 11,803 8,115 25,034 12,124 19,401 -28.18%
-
Net Worth 183,015 171,514 168,271 170,749 174,901 182,875 188,211 -1.84%
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 183,015 171,514 168,271 170,749 174,901 182,875 188,211 -1.84%
NOSH 415,943 372,857 373,936 371,194 372,131 365,751 361,944 9.68%
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 -394.75% 23.60% -39.75% -161.44% -95.04% -241.14% 0.00% -
ROE -5.10% 1.22% -2.09% -2.91% -6.94% -4.66% -9.69% -
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 0.57 2.32 2.26 0.84 3.45 0.97 0.00 -
EPS -2.01 0.56 -0.94 -1.34 -3.27 -2.33 -5.02 -45.58%
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 0.32 1.18 1.15 0.42 1.75 0.48 0.00 -
EPS -1.27 0.28 -0.48 -0.68 -1.65 -1.16 -2.48 -35.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.2333 0.2289 0.2322 0.2379 0.2487 0.256 -1.85%
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 58.47 18.30 22.14 59.19 10.73 31.39 0.00 -
P/EPS -14.93 75.89 -53.19 -36.94 -11.35 -13.09 -5.65 90.79%
EY -6.70 1.32 -1.88 -2.71 -8.81 -7.64 -17.68 -47.53%
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 61.09 17.23 21.47 55.01 15.51 36.53 0.00 -
P/EPS -15.59 71.43 -51.60 -34.33 -16.41 -15.24 -5.26 105.92%
EY -6.41 1.40 -1.94 -2.91 -6.10 -6.56 -19.02 -51.47%
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