[MAXIM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 57.85%
YoY- 40.12%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 50,004 21,988 0 12,416 496 680 496 115.58%
PBT -14,772 -11,692 -10,908 -20,540 -32,716 16,268 14,444 -
Tax 108 -596 608 496 -688 528 -1,552 -
NP -14,664 -12,288 -10,300 -20,044 -33,404 16,796 12,892 -
-
NP to SH -14,480 -11,976 -10,116 -19,896 -33,228 17,592 12,892 -
-
Tax Rate - - - - - -3.25% 10.74% -
Total Cost 64,668 34,276 10,300 32,460 33,900 -16,116 -12,396 -
-
Net Worth 299,253 256,008 191,855 170,749 205,869 0 261,696 2.25%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 299,253 256,008 191,855 170,749 205,869 0 261,696 2.25%
NOSH 482,666 433,913 436,034 371,194 361,173 291,258 275,470 9.78%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -29.33% -55.89% 0.00% -161.44% -6,734.68% 2,470.00% 2,599.19% -
ROE -4.84% -4.68% -5.27% -11.65% -16.14% 0.00% 4.93% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.36 5.07 0.00 3.34 0.14 0.23 0.18 96.37%
EPS -3.00 -2.76 -2.32 -5.36 -9.20 5.76 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.59 0.44 0.46 0.57 0.00 0.95 -6.85%
Adjusted Per Share Value based on latest NOSH - 371,194
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.80 2.99 0.00 1.69 0.07 0.09 0.07 114.25%
EPS -1.97 -1.63 -1.38 -2.71 -4.52 2.39 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.3482 0.2609 0.2322 0.28 0.00 0.3559 2.25%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.47 0.36 0.37 0.495 0.24 0.69 0.30 -
P/RPS 4.54 7.10 0.00 14.80 174.76 295.54 166.61 -45.11%
P/EPS -15.67 -13.04 -15.95 -9.24 -2.61 11.42 6.41 -
EY -6.38 -7.67 -6.27 -10.83 -38.33 8.75 15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.61 0.84 1.08 0.42 0.00 0.32 15.49%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 19/05/16 27/05/15 29/05/14 27/05/13 31/05/12 27/05/11 -
Price 0.435 0.37 0.345 0.46 0.27 0.54 0.29 -
P/RPS 4.20 7.30 0.00 13.75 196.61 231.29 161.06 -45.51%
P/EPS -14.50 -13.41 -14.87 -8.58 -2.93 8.94 6.20 -
EY -6.90 -7.46 -6.72 -11.65 -34.07 11.19 16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.78 1.00 0.47 0.00 0.31 14.52%

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