[MAXIM] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.54%
YoY- 69.7%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 13,179 6,753 12,022 19,486 22,590 33,042 27,939 -39.32%
PBT 67,714 58,171 62,808 -12,835 -15,243 -19,402 -30,148 -
Tax -448 -1,488 -1,206 -671 -699 668 801 -
NP 67,266 56,683 61,602 -13,506 -15,942 -18,734 -29,347 -
-
NP to SH 67,525 56,956 61,853 -13,292 -15,737 -18,536 -29,146 -
-
Tax Rate 0.66% 2.56% 1.92% - - - - -
Total Cost -54,087 -49,930 -49,580 32,992 38,532 51,776 57,286 -
-
Net Worth 272,005 254,970 267,110 191,855 183,015 171,514 168,271 37.61%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 272,005 254,970 267,110 191,855 183,015 171,514 168,271 37.61%
NOSH 461,025 432,153 445,183 436,034 415,943 372,857 373,936 14.93%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 510.40% 839.38% 512.41% -69.31% -70.57% -56.70% -105.04% -
ROE 24.82% 22.34% 23.16% -6.93% -8.60% -10.81% -17.32% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.86 1.56 2.70 4.47 5.43 8.86 7.47 -47.18%
EPS 14.65 13.18 13.89 -3.05 -3.78 -4.97 -7.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.60 0.44 0.44 0.46 0.45 19.73%
Adjusted Per Share Value based on latest NOSH - 436,034
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.79 0.92 1.64 2.65 3.07 4.49 3.80 -39.37%
EPS 9.18 7.75 8.41 -1.81 -2.14 -2.52 -3.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3699 0.3468 0.3633 0.2609 0.2489 0.2333 0.2289 37.58%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.32 0.27 0.305 0.37 0.335 0.425 0.50 -
P/RPS 11.19 17.28 11.29 8.28 6.17 4.80 6.69 40.77%
P/EPS 2.18 2.05 2.20 -12.14 -8.85 -8.55 -6.41 -
EY 45.77 48.81 45.55 -8.24 -11.29 -11.70 -15.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.51 0.84 0.76 0.92 1.11 -38.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 25/08/15 27/05/15 25/02/15 27/11/14 18/08/14 -
Price 0.32 0.31 0.285 0.345 0.35 0.40 0.485 -
P/RPS 11.19 19.84 10.55 7.72 6.44 4.51 6.49 43.64%
P/EPS 2.18 2.35 2.05 -11.32 -9.25 -8.05 -6.22 -
EY 45.77 42.51 48.75 -8.84 -10.81 -12.43 -16.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.47 0.78 0.80 0.87 1.08 -36.92%

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