[MAXIM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -32.1%
YoY- -345.12%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 28,738 4,370 20,207 3,678 470 372 24,531 2.67%
PBT -9,158 66,420 -6,994 -35,313 -6,965 1,212 10,287 -
Tax -531 -330 459 106 -1,202 -1,179 -1,288 -13.71%
NP -9,689 66,090 -6,535 -35,207 -8,167 33 8,999 -
-
NP to SH -9,480 66,292 -6,401 -35,071 -7,879 33 -28,337 -16.66%
-
Tax Rate - 0.50% - - - 97.28% 12.52% -
Total Cost 38,427 -61,720 26,742 38,885 8,637 339 15,532 16.28%
-
Net Worth 254,395 263,205 171,189 181,526 0 310,200 295,522 -2.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 254,395 263,205 171,189 181,526 0 310,200 295,522 -2.46%
NOSH 489,708 446,110 372,151 363,053 311,717 330,000 276,189 10.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -33.71% 1,512.36% -32.34% -957.23% -1,737.66% 8.87% 36.68% -
ROE -3.73% 25.19% -3.74% -19.32% 0.00% 0.01% -9.59% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.87 0.98 5.43 1.01 0.15 0.11 8.88 -6.66%
EPS -2.09 14.86 -1.72 -9.66 -2.75 0.01 -10.26 -23.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.59 0.46 0.50 0.00 0.94 1.07 -11.32%
Adjusted Per Share Value based on latest NOSH - 365,751
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.91 0.59 2.75 0.50 0.06 0.05 3.34 2.65%
EPS -1.29 9.02 -0.87 -4.77 -1.07 0.00 -3.85 -16.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.358 0.2328 0.2469 0.00 0.4219 0.4019 -2.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.405 0.27 0.425 0.305 0.28 0.54 0.23 -
P/RPS 6.89 27.56 7.83 30.11 185.70 479.03 2.59 17.69%
P/EPS -20.90 1.82 -24.71 -3.16 -11.08 5,400.00 -2.24 45.04%
EY -4.78 55.04 -4.05 -31.67 -9.03 0.02 -44.61 -31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.46 0.92 0.61 0.00 0.57 0.21 24.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 30/11/15 27/11/14 29/11/13 28/11/12 29/11/11 29/11/10 -
Price 0.385 0.31 0.40 0.355 0.29 0.68 0.22 -
P/RPS 6.55 31.65 7.37 35.04 192.34 603.23 2.48 17.55%
P/EPS -19.87 2.09 -23.26 -3.67 -11.47 6,800.00 -2.14 44.92%
EY -5.03 47.94 -4.30 -27.21 -8.72 0.01 -46.64 -30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.87 0.71 0.00 0.72 0.21 23.33%

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