[MAXIM] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -11.19%
YoY- -114.48%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 65,977 49,366 42,362 37,547 27,326 18,676 13,179 192.93%
PBT -17,101 -13,891 -13,121 -7,864 -7,355 67,518 67,714 -
Tax -361 -741 -917 -649 -536 -749 -448 -13.41%
NP -17,462 -14,632 -14,038 -8,513 -7,891 66,769 67,266 -
-
NP to SH -17,450 -14,394 -13,768 -8,247 -7,417 67,060 67,525 -
-
Tax Rate - - - - - 1.11% 0.66% -
Total Cost 83,439 63,998 56,400 46,060 35,217 -48,093 -54,087 -
-
Net Worth 301,652 299,253 249,508 254,395 221,898 256,008 272,005 7.14%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 301,652 299,253 249,508 254,395 221,898 256,008 272,005 7.14%
NOSH 538,630 482,666 489,233 489,223 418,676 433,913 461,025 10.93%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -26.47% -29.64% -33.14% -22.67% -28.88% 357.51% 510.40% -
ROE -5.78% -4.81% -5.52% -3.24% -3.34% 26.19% 24.82% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.90 10.23 8.66 7.67 6.53 4.30 2.86 173.24%
EPS -3.41 -2.98 -2.81 -1.69 -1.77 15.45 14.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.51 0.52 0.53 0.59 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 489,708
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.97 6.71 5.76 5.11 3.72 2.54 1.79 193.12%
EPS -2.37 -1.96 -1.87 -1.12 -1.01 9.12 9.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.407 0.3393 0.346 0.3018 0.3482 0.3699 7.16%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.385 0.47 0.385 0.405 0.41 0.36 0.32 -
P/RPS 2.98 4.60 4.45 5.28 6.28 8.36 11.19 -58.64%
P/EPS -11.28 -15.76 -13.68 -24.03 -23.14 2.33 2.18 -
EY -8.87 -6.35 -7.31 -4.16 -4.32 42.93 45.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.75 0.78 0.77 0.61 0.54 13.16%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 23/02/17 15/11/16 25/08/16 19/05/16 29/02/16 -
Price 0.39 0.435 0.42 0.385 0.455 0.37 0.32 -
P/RPS 3.02 4.25 4.85 5.02 6.97 8.60 11.19 -58.27%
P/EPS -11.43 -14.59 -14.92 -22.84 -25.68 2.39 2.18 -
EY -8.75 -6.86 -6.70 -4.38 -3.89 41.77 45.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.82 0.74 0.86 0.63 0.54 14.32%

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