[MAXIM] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -227.61%
YoY- -430.81%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 456,805 489,663 416,726 389,940 322,394 261,586 303,863 31.19%
PBT -88,692 -53,818 -68,599 -60,969 79,383 41,872 47,319 -
Tax -21,303 -24,682 -19,781 -22,048 -15,308 -11,834 -12,950 39.31%
NP -109,995 -78,500 -88,380 -83,017 64,075 30,038 34,369 -
-
NP to SH -109,274 -77,812 -88,123 -82,755 64,852 30,799 35,133 -
-
Tax Rate - - - - 19.28% 28.26% 27.37% -
Total Cost 566,800 568,163 505,106 472,957 258,319 231,548 269,494 64.08%
-
Net Worth 454,971 450,336 438,185 370,941 449,528 412,635 411,773 6.87%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 25,053 12,526 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 454,971 450,336 438,185 370,941 449,528 412,635 411,773 6.87%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 783,761 783,761 783,761 36.69%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -24.08% -16.03% -21.21% -21.29% 19.87% 11.48% 11.31% -
ROE -24.02% -17.28% -20.11% -22.31% 14.43% 7.46% 8.53% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 36.47 39.09 33.27 35.96 41.16 33.40 38.79 -4.02%
EPS -8.72 -6.21 -7.03 -7.63 8.28 3.93 4.49 -
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3632 0.3595 0.3498 0.3421 0.5739 0.5268 0.5257 -21.83%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.13 66.60 56.68 53.03 43.85 35.58 41.33 31.19%
EPS -14.86 -10.58 -11.99 -11.26 8.82 4.19 4.78 -
DPS 3.41 1.70 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.6125 0.596 0.5045 0.6114 0.5612 0.56 6.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.265 0.25 0.285 0.34 0.265 0.28 0.175 -
P/RPS 0.73 0.64 0.86 0.95 0.64 0.84 0.45 38.02%
P/EPS -3.04 -4.02 -4.05 -4.45 3.20 7.12 3.90 -
EY -32.92 -24.85 -24.68 -22.45 31.24 14.04 25.63 -
DY 7.55 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.81 0.99 0.46 0.53 0.33 69.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 02/06/20 -
Price 0.26 0.25 0.265 0.30 0.315 0.315 0.215 -
P/RPS 0.71 0.64 0.80 0.83 0.77 0.94 0.55 18.53%
P/EPS -2.98 -4.02 -3.77 -3.93 3.80 8.01 4.79 -
EY -33.55 -24.85 -26.55 -25.44 26.28 12.48 20.86 -
DY 7.69 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.76 0.88 0.55 0.60 0.41 45.50%

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