[MAXIM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 9.94%
YoY- 78.91%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 496 603 576 551 505 328 352 25.55%
PBT -31,407 -18,616 -23,117 -9,983 -10,439 -27,204 -17,163 49.33%
Tax -1,875 -1,403 -1,094 -860 -1,380 -1,069 -999 51.86%
NP -33,282 -20,019 -24,211 -10,843 -11,819 -28,273 -18,162 49.47%
-
NP to SH -32,918 -19,731 -23,969 -10,644 -11,819 -28,273 -50,801 -25.02%
-
Tax Rate - - - - - - - -
Total Cost 33,778 20,622 24,787 11,394 12,324 28,601 18,514 49.03%
-
Net Worth 222,045 0 243,101 0 247,271 261,786 259,705 -9.87%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 222,045 0 243,101 0 247,271 261,786 259,705 -9.87%
NOSH 364,009 287,058 303,877 291,258 284,220 278,496 270,526 21.77%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -6,710.08% -3,319.90% -4,203.30% -1,967.88% -2,340.40% -8,619.82% -5,159.66% -
ROE -14.82% 0.00% -9.86% 0.00% -4.78% -10.80% -19.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.14 0.21 0.19 0.19 0.18 0.12 0.13 5.04%
EPS -9.04 -6.87 -7.89 -3.65 -4.16 -10.15 -18.78 -38.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.00 0.80 0.00 0.87 0.94 0.96 -25.98%
Adjusted Per Share Value based on latest NOSH - 291,258
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.07 0.08 0.08 0.07 0.07 0.04 0.05 25.01%
EPS -4.48 -2.68 -3.26 -1.45 -1.61 -3.85 -6.91 -24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.302 0.00 0.3306 0.00 0.3363 0.356 0.3532 -9.87%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.28 0.52 0.69 0.80 0.54 0.39 -
P/RPS 227.51 133.29 274.33 364.73 450.25 458.50 299.73 -16.71%
P/EPS -3.43 -4.07 -6.59 -18.88 -19.24 -5.32 -2.08 39.36%
EY -29.17 -24.55 -15.17 -5.30 -5.20 -18.80 -48.15 -28.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.65 0.00 0.92 0.57 0.41 15.58%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 31/05/12 28/02/12 29/11/11 24/08/11 -
Price 0.285 0.29 0.38 0.54 0.78 0.68 0.74 -
P/RPS 209.16 138.05 200.47 285.44 438.99 577.37 568.72 -48.51%
P/EPS -3.15 -4.22 -4.82 -14.78 -18.76 -6.70 -3.94 -13.80%
EY -31.73 -23.70 -20.76 -6.77 -5.33 -14.93 -25.38 15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.48 0.00 0.90 0.72 0.77 -27.93%

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