[MAXIM] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 110.57%
YoY- 293.52%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 489,663 416,726 389,940 322,394 261,586 303,863 279,380 45.41%
PBT -53,818 -68,599 -60,969 79,383 41,872 47,319 35,096 -
Tax -24,682 -19,781 -22,048 -15,308 -11,834 -12,950 -10,847 73.08%
NP -78,500 -88,380 -83,017 64,075 30,038 34,369 24,249 -
-
NP to SH -77,812 -88,123 -82,755 64,852 30,799 35,133 25,016 -
-
Tax Rate - - - 19.28% 28.26% 27.37% 30.91% -
Total Cost 568,163 505,106 472,957 258,319 231,548 269,494 255,131 70.61%
-
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 12,526 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 450,336 438,185 370,941 449,528 412,635 411,773 396,029 8.95%
NOSH 1,253,149 1,253,149 1,253,149 783,761 783,761 783,761 783,761 36.77%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.03% -21.21% -21.29% 19.87% 11.48% 11.31% 8.68% -
ROE -17.28% -20.11% -22.31% 14.43% 7.46% 8.53% 6.32% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.09 33.27 35.96 41.16 33.40 38.79 35.67 6.29%
EPS -6.21 -7.03 -7.63 8.28 3.93 4.49 3.19 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.3498 0.3421 0.5739 0.5268 0.5257 0.5056 -20.35%
Adjusted Per Share Value based on latest NOSH - 783,761
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 66.60 56.68 53.03 43.85 35.58 41.33 38.00 45.41%
EPS -10.58 -11.99 -11.26 8.82 4.19 4.78 3.40 -
DPS 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.596 0.5045 0.6114 0.5612 0.56 0.5386 8.95%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.25 0.285 0.34 0.265 0.28 0.175 0.30 -
P/RPS 0.64 0.86 0.95 0.64 0.84 0.45 0.84 -16.59%
P/EPS -4.02 -4.05 -4.45 3.20 7.12 3.90 9.39 -
EY -24.85 -24.68 -22.45 31.24 14.04 25.63 10.65 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.99 0.46 0.53 0.33 0.59 12.08%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 -
Price 0.25 0.265 0.30 0.315 0.315 0.215 0.25 -
P/RPS 0.64 0.80 0.83 0.77 0.94 0.55 0.70 -5.80%
P/EPS -4.02 -3.77 -3.93 3.80 8.01 4.79 7.83 -
EY -24.85 -26.55 -25.44 26.28 12.48 20.86 12.77 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.88 0.55 0.60 0.41 0.49 26.87%

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