[MAXIM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -38.6%
YoY- -328.63%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,513 3,704 301 450 496 603 576 830.99%
PBT -47,721 -59,755 -49,696 -43,653 -31,407 -18,616 -23,117 61.91%
Tax -800 -1,682 -2,683 -2,179 -1,875 -1,403 -1,094 -18.78%
NP -48,521 -61,437 -52,379 -45,832 -33,282 -20,019 -24,211 58.75%
-
NP to SH -47,206 -60,110 -51,054 -45,623 -32,918 -19,731 -23,969 56.92%
-
Tax Rate - - - - - - - -
Total Cost 65,034 65,141 52,680 46,282 33,778 20,622 24,787 89.89%
-
Net Worth 174,901 182,875 188,211 205,869 222,045 0 243,101 -19.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 174,901 182,875 188,211 205,869 222,045 0 243,101 -19.66%
NOSH 372,131 365,751 361,944 361,173 364,009 287,058 303,877 14.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -293.84% -1,658.67% -17,401.66% -10,184.89% -6,710.08% -3,319.90% -4,203.30% -
ROE -26.99% -32.87% -27.13% -22.16% -14.82% 0.00% -9.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.44 1.01 0.08 0.12 0.14 0.21 0.19 712.69%
EPS -12.69 -16.43 -14.11 -12.63 -9.04 -6.87 -7.89 37.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.50 0.52 0.57 0.61 0.00 0.80 -29.78%
Adjusted Per Share Value based on latest NOSH - 361,173
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.25 0.50 0.04 0.06 0.07 0.08 0.08 819.22%
EPS -6.42 -8.18 -6.94 -6.20 -4.48 -2.68 -3.26 56.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2487 0.256 0.28 0.302 0.00 0.3306 -19.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.37 0.305 0.285 0.24 0.31 0.28 0.52 -
P/RPS 8.34 30.12 342.70 192.63 227.51 133.29 274.33 -90.19%
P/EPS -2.92 -1.86 -2.02 -1.90 -3.43 -4.07 -6.59 -41.79%
EY -34.28 -53.88 -49.49 -52.63 -29.17 -24.55 -15.17 71.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.61 0.55 0.42 0.51 0.00 0.65 13.84%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 29/11/13 27/08/13 27/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.535 0.355 0.265 0.27 0.285 0.29 0.38 -
P/RPS 12.06 35.05 318.66 216.70 209.16 138.05 200.47 -84.56%
P/EPS -4.22 -2.16 -1.88 -2.14 -3.15 -4.22 -4.82 -8.45%
EY -23.71 -46.29 -53.23 -46.78 -31.73 -23.70 -20.76 9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.71 0.51 0.47 0.47 0.00 0.48 77.72%

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