[MAXIM] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2932.34%
YoY- 2137.84%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 41,069 26,243 9,632 982 8,446 0 149 154.99%
PBT 1,045 -6,180 -2,971 71,902 -3,741 -18,270 -12,227 -
Tax -927 232 -148 -361 384 -1,131 -627 6.73%
NP 118 -5,948 -3,119 71,541 -3,357 -19,401 -12,854 -
-
NP to SH 163 -5,902 -2,847 71,630 -3,515 -18,242 -12,811 -
-
Tax Rate 88.71% - - 0.50% - - - -
Total Cost 40,951 32,191 12,751 -70,559 11,803 19,401 13,003 21.05%
-
Net Worth 322,242 301,652 221,898 267,110 168,271 188,211 243,101 4.80%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 322,242 301,652 221,898 267,110 168,271 188,211 243,101 4.80%
NOSH 781,198 538,630 418,676 445,183 373,936 361,944 303,877 17.03%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.29% -22.67% -32.38% 7,285.23% -39.75% 0.00% -8,626.85% -
ROE 0.05% -1.96% -1.28% 26.82% -2.09% -9.69% -5.27% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.93 5.13 2.30 0.22 2.26 0.00 0.05 121.57%
EPS 0.02 -1.16 -0.68 16.09 -0.94 -5.02 -4.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.59 0.53 0.60 0.45 0.52 0.80 -8.64%
Adjusted Per Share Value based on latest NOSH - 445,183
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.59 3.57 1.31 0.13 1.15 0.00 0.02 155.59%
EPS 0.02 -0.80 -0.39 9.74 -0.48 -2.48 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.4103 0.3018 0.3633 0.2289 0.256 0.3306 4.80%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.225 0.385 0.41 0.305 0.50 0.285 0.52 -
P/RPS 3.80 7.50 17.82 138.27 22.14 0.00 1,060.51 -60.86%
P/EPS 956.59 -33.35 -60.29 1.90 -53.19 -5.65 -12.33 -
EY 0.10 -3.00 -1.66 52.75 -1.88 -17.68 -8.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.77 0.51 1.11 0.55 0.65 -4.92%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 29/08/17 25/08/16 25/08/15 18/08/14 27/08/13 29/08/12 -
Price 0.205 0.39 0.455 0.285 0.485 0.265 0.38 -
P/RPS 3.46 7.60 19.78 129.20 21.47 0.00 774.99 -59.40%
P/EPS 871.56 -33.78 -66.91 1.77 -51.60 -5.26 -9.01 -
EY 0.11 -2.96 -1.49 56.46 -1.94 -19.02 -11.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.66 0.86 0.47 1.08 0.51 0.48 -1.43%

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