[MAXIM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
18-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 33.57%
YoY- 42.91%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 19,486 22,590 33,042 27,939 19,493 16,513 3,704 202.78%
PBT -12,835 -15,243 -19,402 -30,148 -44,677 -47,721 -59,755 -64.16%
Tax -671 -699 668 801 -504 -800 -1,682 -45.83%
NP -13,506 -15,942 -18,734 -29,347 -45,181 -48,521 -61,437 -63.60%
-
NP to SH -13,292 -15,737 -18,536 -29,146 -43,873 -47,206 -60,110 -63.46%
-
Tax Rate - - - - - - - -
Total Cost 32,992 38,532 51,776 57,286 64,674 65,034 65,141 -36.48%
-
Net Worth 191,855 183,015 171,514 168,271 170,749 174,901 182,875 3.25%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 191,855 183,015 171,514 168,271 170,749 174,901 182,875 3.25%
NOSH 436,034 415,943 372,857 373,936 371,194 372,131 365,751 12.44%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -69.31% -70.57% -56.70% -105.04% -231.78% -293.84% -1,658.67% -
ROE -6.93% -8.60% -10.81% -17.32% -25.69% -26.99% -32.87% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.47 5.43 8.86 7.47 5.25 4.44 1.01 169.80%
EPS -3.05 -3.78 -4.97 -7.79 -11.82 -12.69 -16.43 -67.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.44 0.46 0.45 0.46 0.47 0.50 -8.17%
Adjusted Per Share Value based on latest NOSH - 373,936
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.65 3.07 4.49 3.80 2.65 2.25 0.50 204.29%
EPS -1.81 -2.14 -2.52 -3.96 -5.97 -6.42 -8.18 -63.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2609 0.2489 0.2333 0.2289 0.2322 0.2379 0.2487 3.24%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.37 0.335 0.425 0.50 0.495 0.37 0.305 -
P/RPS 8.28 6.17 4.80 6.69 9.43 8.34 30.12 -57.75%
P/EPS -12.14 -8.85 -8.55 -6.41 -4.19 -2.92 -1.86 249.65%
EY -8.24 -11.29 -11.70 -15.59 -23.88 -34.28 -53.88 -71.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.76 0.92 1.11 1.08 0.79 0.61 23.79%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 25/02/15 27/11/14 18/08/14 29/05/14 27/02/14 29/11/13 -
Price 0.345 0.35 0.40 0.485 0.46 0.535 0.355 -
P/RPS 7.72 6.44 4.51 6.49 8.76 12.06 35.05 -63.56%
P/EPS -11.32 -9.25 -8.05 -6.22 -3.89 -4.22 -2.16 202.01%
EY -8.84 -10.81 -12.43 -16.07 -25.69 -23.71 -46.29 -66.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.87 1.08 1.00 1.14 0.71 6.47%

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