[MAXIM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.73%
YoY- 81.75%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 86,010 38,317 5,826 26,942 4,904 626 496 135.95%
PBT -38,866 -12,210 88,560 -9,325 -47,084 -9,286 1,616 -
Tax -722 -708 -440 612 141 -1,602 -1,572 -12.15%
NP -39,589 -12,918 88,120 -8,713 -46,942 -10,889 44 -
-
NP to SH -39,405 -12,640 88,389 -8,534 -46,761 -10,505 44 -
-
Tax Rate - - 0.50% - - - 97.28% -
Total Cost 125,599 51,235 -82,293 35,655 51,846 11,515 452 155.23%
-
Net Worth 295,985 254,395 263,205 171,189 181,526 0 310,200 -0.77%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 295,985 254,395 263,205 171,189 181,526 0 310,200 -0.77%
NOSH 538,630 489,708 446,110 372,151 363,053 311,717 330,000 8.50%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -46.03% -33.71% 1,512.36% -32.34% -957.23% -1,737.66% 8.87% -
ROE -13.31% -4.97% 33.58% -4.99% -25.76% 0.00% 0.01% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 15.98 7.83 1.31 7.24 1.35 0.20 0.15 117.57%
EPS -7.72 -2.79 19.81 -2.29 -12.88 -3.67 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.59 0.46 0.50 0.00 0.94 -8.53%
Adjusted Per Share Value based on latest NOSH - 372,857
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 11.70 5.21 0.79 3.66 0.67 0.09 0.07 134.51%
EPS -5.36 -1.72 12.02 -1.16 -6.36 -1.43 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4026 0.346 0.358 0.2328 0.2469 0.00 0.4219 -0.77%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.36 0.405 0.27 0.425 0.305 0.28 0.54 -
P/RPS 2.25 5.17 20.67 5.87 22.58 139.28 359.27 -57.03%
P/EPS -4.92 -15.68 1.36 -18.53 -2.37 -8.31 4,050.00 -
EY -20.34 -6.38 73.38 -5.40 -42.23 -12.04 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.78 0.46 0.92 0.61 0.00 0.57 2.21%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 15/11/16 30/11/15 27/11/14 29/11/13 28/11/12 29/11/11 -
Price 0.35 0.385 0.31 0.40 0.355 0.29 0.68 -
P/RPS 2.19 4.92 23.73 5.53 26.28 144.25 452.42 -58.83%
P/EPS -4.78 -14.90 1.56 -17.44 -2.76 -8.60 5,100.00 -
EY -20.92 -6.71 63.91 -5.73 -36.28 -11.62 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.74 0.53 0.87 0.71 0.00 0.72 -1.94%

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