[MAXIM] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -0.69%
YoY- 604.51%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,362 37,547 27,326 18,676 13,179 6,753 12,022 130.67%
PBT -13,121 -7,864 -7,355 67,518 67,714 58,171 62,808 -
Tax -917 -649 -536 -749 -448 -1,488 -1,206 -16.62%
NP -14,038 -8,513 -7,891 66,769 67,266 56,683 61,602 -
-
NP to SH -13,768 -8,247 -7,417 67,060 67,525 56,956 61,853 -
-
Tax Rate - - - 1.11% 0.66% 2.56% 1.92% -
Total Cost 56,400 46,060 35,217 -48,093 -54,087 -49,930 -49,580 -
-
Net Worth 249,508 254,395 221,898 256,008 272,005 254,970 267,110 -4.42%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 249,508 254,395 221,898 256,008 272,005 254,970 267,110 -4.42%
NOSH 489,233 489,223 418,676 433,913 461,025 432,153 445,183 6.46%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -33.14% -22.67% -28.88% 357.51% 510.40% 839.38% 512.41% -
ROE -5.52% -3.24% -3.34% 26.19% 24.82% 22.34% 23.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.66 7.67 6.53 4.30 2.86 1.56 2.70 116.72%
EPS -2.81 -1.69 -1.77 15.45 14.65 13.18 13.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.52 0.53 0.59 0.59 0.59 0.60 -10.22%
Adjusted Per Share Value based on latest NOSH - 433,913
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.76 5.11 3.72 2.54 1.79 0.92 1.64 130.17%
EPS -1.87 -1.12 -1.01 9.12 9.18 7.75 8.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3393 0.346 0.3018 0.3482 0.3699 0.3468 0.3633 -4.43%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.385 0.405 0.41 0.36 0.32 0.27 0.305 -
P/RPS 4.45 5.28 6.28 8.36 11.19 17.28 11.29 -46.09%
P/EPS -13.68 -24.03 -23.14 2.33 2.18 2.05 2.20 -
EY -7.31 -4.16 -4.32 42.93 45.77 48.81 45.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.78 0.77 0.61 0.54 0.46 0.51 29.16%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 15/11/16 25/08/16 19/05/16 29/02/16 30/11/15 25/08/15 -
Price 0.42 0.385 0.455 0.37 0.32 0.31 0.285 -
P/RPS 4.85 5.02 6.97 8.60 11.19 19.84 10.55 -40.29%
P/EPS -14.92 -22.84 -25.68 2.39 2.18 2.35 2.05 -
EY -6.70 -4.38 -3.89 41.77 45.77 42.51 48.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.86 0.63 0.54 0.53 0.47 44.68%

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