[MAXIM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -21.23%
YoY- -135.27%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 120,362 99,883 78,132 65,977 49,366 42,362 37,547 117.56%
PBT -32,861 -33,908 -33,114 -17,101 -13,891 -13,121 -7,864 159.65%
Tax 308 20 -928 -361 -741 -917 -649 -
NP -32,553 -33,888 -34,042 -17,462 -14,632 -14,038 -8,513 144.73%
-
NP to SH -32,343 -33,676 -33,843 -17,450 -14,394 -13,768 -8,247 148.89%
-
Tax Rate - - - - - - - -
Total Cost 152,915 133,771 112,174 83,439 63,998 56,400 46,060 122.70%
-
Net Worth 290,604 295,985 295,985 301,652 299,253 249,508 254,395 9.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 290,604 295,985 295,985 301,652 299,253 249,508 254,395 9.28%
NOSH 538,630 538,630 538,156 538,630 482,666 489,233 489,223 6.63%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -27.05% -33.93% -43.57% -26.47% -29.64% -33.14% -22.67% -
ROE -11.13% -11.38% -11.43% -5.78% -4.81% -5.52% -3.24% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 22.37 18.56 14.52 12.90 10.23 8.66 7.67 104.26%
EPS -6.01 -6.26 -6.29 -3.41 -2.98 -2.81 -1.69 133.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.55 0.59 0.62 0.51 0.52 2.55%
Adjusted Per Share Value based on latest NOSH - 538,630
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.37 13.58 10.63 8.97 6.71 5.76 5.11 117.46%
EPS -4.40 -4.58 -4.60 -2.37 -1.96 -1.87 -1.12 149.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3952 0.4026 0.4026 0.4103 0.407 0.3393 0.346 9.27%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.235 0.30 0.36 0.385 0.47 0.385 0.405 -
P/RPS 1.05 1.62 2.48 2.98 4.60 4.45 5.28 -65.96%
P/EPS -3.91 -4.79 -5.72 -11.28 -15.76 -13.68 -24.03 -70.22%
EY -25.57 -20.86 -17.47 -8.87 -6.35 -7.31 -4.16 235.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.65 0.65 0.76 0.75 0.78 -31.75%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 23/02/17 15/11/16 -
Price 0.19 0.28 0.35 0.39 0.435 0.42 0.385 -
P/RPS 0.85 1.51 2.41 3.02 4.25 4.85 5.02 -69.42%
P/EPS -3.16 -4.47 -5.57 -11.43 -14.59 -14.92 -22.84 -73.28%
EY -31.63 -22.35 -17.97 -8.75 -6.86 -6.70 -4.38 274.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.51 0.64 0.66 0.70 0.82 0.74 -39.32%

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