[MAXIM] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.56%
YoY- -23975.76%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,826 26,942 4,904 626 496 32,708 48,790 -29.81%
PBT 88,560 -9,325 -47,084 -9,286 1,616 13,716 -1,937 -
Tax -440 612 141 -1,602 -1,572 -1,717 -528 -2.99%
NP 88,120 -8,713 -46,942 -10,889 44 11,998 -2,465 -
-
NP to SH 88,389 -8,534 -46,761 -10,505 44 -37,782 -11,121 -
-
Tax Rate 0.50% - - - 97.28% 12.52% - -
Total Cost -82,293 35,655 51,846 11,515 452 20,709 51,255 -
-
Net Worth 263,205 171,189 181,526 0 310,200 295,522 378,383 -5.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 263,205 171,189 181,526 0 310,200 295,522 378,383 -5.86%
NOSH 446,110 372,151 363,053 311,717 330,000 276,189 276,192 8.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1,512.36% -32.34% -957.23% -1,737.66% 8.87% 36.68% -5.05% -
ROE 33.58% -4.99% -25.76% 0.00% 0.01% -12.79% -2.94% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.31 7.24 1.35 0.20 0.15 11.84 17.67 -35.17%
EPS 19.81 -2.29 -12.88 -3.67 0.01 -13.68 -4.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.46 0.50 0.00 0.94 1.07 1.37 -13.09%
Adjusted Per Share Value based on latest NOSH - 287,058
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.79 3.66 0.67 0.09 0.07 4.45 6.64 -29.85%
EPS 12.02 -1.16 -6.36 -1.43 0.01 -5.14 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.358 0.2328 0.2469 0.00 0.4219 0.4019 0.5146 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.27 0.425 0.305 0.28 0.54 0.23 0.26 -
P/RPS 20.67 5.87 22.58 139.28 359.27 1.94 1.47 55.32%
P/EPS 1.36 -18.53 -2.37 -8.31 4,050.00 -1.68 -6.46 -
EY 73.38 -5.40 -42.23 -12.04 0.02 -59.48 -15.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.92 0.61 0.00 0.57 0.21 0.19 15.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 28/11/12 29/11/11 29/11/10 26/11/09 -
Price 0.31 0.40 0.355 0.29 0.68 0.22 0.25 -
P/RPS 23.73 5.53 26.28 144.25 452.42 1.86 1.42 59.86%
P/EPS 1.56 -17.44 -2.76 -8.60 5,100.00 -1.61 -6.21 -
EY 63.91 -5.73 -36.28 -11.62 0.02 -62.18 -16.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.87 0.71 0.00 0.72 0.21 0.18 19.71%

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