[MAXIM] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 18.56%
YoY- 529.08%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 37,547 27,326 18,676 13,179 6,753 12,022 19,486 54.66%
PBT -7,864 -7,355 67,518 67,714 58,171 62,808 -12,835 -27.79%
Tax -649 -536 -749 -448 -1,488 -1,206 -671 -2.19%
NP -8,513 -7,891 66,769 67,266 56,683 61,602 -13,506 -26.42%
-
NP to SH -8,247 -7,417 67,060 67,525 56,956 61,853 -13,292 -27.19%
-
Tax Rate - - 1.11% 0.66% 2.56% 1.92% - -
Total Cost 46,060 35,217 -48,093 -54,087 -49,930 -49,580 32,992 24.83%
-
Net Worth 254,395 221,898 256,008 272,005 254,970 267,110 191,855 20.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 254,395 221,898 256,008 272,005 254,970 267,110 191,855 20.63%
NOSH 489,223 418,676 433,913 461,025 432,153 445,183 436,034 7.95%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -22.67% -28.88% 357.51% 510.40% 839.38% 512.41% -69.31% -
ROE -3.24% -3.34% 26.19% 24.82% 22.34% 23.16% -6.93% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.67 6.53 4.30 2.86 1.56 2.70 4.47 43.18%
EPS -1.69 -1.77 15.45 14.65 13.18 13.89 -3.05 -32.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.53 0.59 0.59 0.59 0.60 0.44 11.74%
Adjusted Per Share Value based on latest NOSH - 461,025
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.11 3.72 2.54 1.79 0.92 1.64 2.65 54.73%
EPS -1.12 -1.01 9.12 9.18 7.75 8.41 -1.81 -27.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.3018 0.3482 0.3699 0.3468 0.3633 0.2609 20.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.41 0.36 0.32 0.27 0.305 0.37 -
P/RPS 5.28 6.28 8.36 11.19 17.28 11.29 8.28 -25.85%
P/EPS -24.03 -23.14 2.33 2.18 2.05 2.20 -12.14 57.45%
EY -4.16 -4.32 42.93 45.77 48.81 45.55 -8.24 -36.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.77 0.61 0.54 0.46 0.51 0.84 -4.80%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 25/08/16 19/05/16 29/02/16 30/11/15 25/08/15 27/05/15 -
Price 0.385 0.455 0.37 0.32 0.31 0.285 0.345 -
P/RPS 5.02 6.97 8.60 11.19 19.84 10.55 7.72 -24.88%
P/EPS -22.84 -25.68 2.39 2.18 2.35 2.05 -11.32 59.46%
EY -4.38 -3.89 41.77 45.77 42.51 48.75 -8.84 -37.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.86 0.63 0.54 0.53 0.47 0.78 -3.43%

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