[MAXIM] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 15.58%
YoY- -20.91%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 35,375 25,764 26,243 12,501 13,624 13,609 9,632 137.47%
PBT -4,758 -19,277 -6,180 -3,693 -3,963 -3,264 -2,971 36.76%
Tax 562 -801 232 27 -386 -234 -148 -
NP -4,196 -20,078 -5,948 -3,666 -4,349 -3,498 -3,119 21.79%
-
NP to SH -4,122 -20,032 -5,902 -3,620 -4,288 -3,639 -2,847 27.89%
-
Tax Rate - - - - - - - -
Total Cost 39,571 45,842 32,191 16,167 17,973 17,107 12,751 112.32%
-
Net Worth 295,985 295,985 301,652 299,253 249,508 254,395 221,898 21.11%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 295,985 295,985 301,652 299,253 249,508 254,395 221,898 21.11%
NOSH 538,630 538,630 538,630 482,666 489,708 489,708 418,676 18.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -11.86% -77.93% -22.67% -29.33% -31.92% -25.70% -32.38% -
ROE -1.39% -6.77% -1.96% -1.21% -1.72% -1.43% -1.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.57 4.79 5.13 2.59 2.78 2.78 2.30 100.93%
EPS -0.77 -3.73 -1.16 -0.75 -0.88 -0.71 -0.68 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.59 0.62 0.51 0.52 0.53 2.49%
Adjusted Per Share Value based on latest NOSH - 482,666
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 4.81 3.50 3.57 1.70 1.85 1.85 1.31 137.43%
EPS -0.56 -2.72 -0.80 -0.49 -0.58 -0.49 -0.39 27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4026 0.4026 0.4103 0.407 0.3393 0.346 0.3018 21.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.30 0.36 0.385 0.47 0.385 0.405 0.41 -
P/RPS 4.56 7.52 7.50 18.15 13.83 14.56 17.82 -59.59%
P/EPS -39.17 -9.67 -33.35 -62.67 -43.93 -54.45 -60.29 -24.92%
EY -2.55 -10.34 -3.00 -1.60 -2.28 -1.84 -1.66 33.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.65 0.76 0.75 0.78 0.77 -20.04%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 25/05/17 23/02/17 15/11/16 25/08/16 -
Price 0.28 0.35 0.39 0.435 0.42 0.385 0.455 -
P/RPS 4.26 7.31 7.60 16.80 15.08 13.84 19.78 -63.96%
P/EPS -36.56 -9.40 -33.78 -58.00 -47.92 -51.76 -66.91 -33.09%
EY -2.74 -10.64 -2.96 -1.72 -2.09 -1.93 -1.49 49.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.66 0.70 0.82 0.74 0.86 -29.34%

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