[MAXIM] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.47%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 33,042 27,939 19,493 16,513 3,704 301 450 1648.91%
PBT -19,402 -30,148 -44,677 -47,721 -59,755 -49,696 -43,653 -41.73%
Tax 668 801 -504 -800 -1,682 -2,683 -2,179 -
NP -18,734 -29,347 -45,181 -48,521 -61,437 -52,379 -45,832 -44.89%
-
NP to SH -18,536 -29,146 -43,873 -47,206 -60,110 -51,054 -45,623 -45.11%
-
Tax Rate - - - - - - - -
Total Cost 51,776 57,286 64,674 65,034 65,141 52,680 46,282 7.75%
-
Net Worth 171,514 168,271 170,749 174,901 182,875 188,211 205,869 -11.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 171,514 168,271 170,749 174,901 182,875 188,211 205,869 -11.45%
NOSH 372,857 373,936 371,194 372,131 365,751 361,944 361,173 2.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -56.70% -105.04% -231.78% -293.84% -1,658.67% -17,401.66% -10,184.89% -
ROE -10.81% -17.32% -25.69% -26.99% -32.87% -27.13% -22.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.86 7.47 5.25 4.44 1.01 0.08 0.12 1655.35%
EPS -4.97 -7.79 -11.82 -12.69 -16.43 -14.11 -12.63 -46.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.47 0.50 0.52 0.57 -13.30%
Adjusted Per Share Value based on latest NOSH - 372,131
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.49 3.80 2.65 2.25 0.50 0.04 0.06 1671.15%
EPS -2.52 -3.96 -5.97 -6.42 -8.18 -6.94 -6.20 -45.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.2289 0.2322 0.2379 0.2487 0.256 0.28 -11.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.425 0.50 0.495 0.37 0.305 0.285 0.24 -
P/RPS 4.80 6.69 9.43 8.34 30.12 342.70 192.63 -91.44%
P/EPS -8.55 -6.41 -4.19 -2.92 -1.86 -2.02 -1.90 172.31%
EY -11.70 -15.59 -23.88 -34.28 -53.88 -49.49 -52.63 -63.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.11 1.08 0.79 0.61 0.55 0.42 68.58%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 18/08/14 29/05/14 27/02/14 29/11/13 27/08/13 27/05/13 -
Price 0.40 0.485 0.46 0.535 0.355 0.265 0.27 -
P/RPS 4.51 6.49 8.76 12.06 35.05 318.66 216.70 -92.41%
P/EPS -8.05 -6.22 -3.89 -4.22 -2.16 -1.88 -2.14 141.67%
EY -12.43 -16.07 -25.69 -23.71 -46.29 -53.23 -46.78 -58.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.08 1.00 1.14 0.71 0.51 0.47 50.70%

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