[MAXIM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.9%
YoY- -113.0%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 27,326 12,022 27,939 301 576 352 54,997 -10.99%
PBT -7,355 62,808 -30,148 -49,696 -23,117 -17,163 -48,001 -26.82%
Tax -536 -1,206 801 -2,683 -1,094 -999 -3,291 -26.08%
NP -7,891 61,602 -29,347 -52,379 -24,211 -18,162 -51,292 -26.77%
-
NP to SH -7,417 61,853 -29,146 -51,054 -23,969 -50,801 -53,776 -28.09%
-
Tax Rate - 1.92% - - - - - -
Total Cost 35,217 -49,580 57,286 52,680 24,787 18,514 106,289 -16.80%
-
Net Worth 221,898 267,110 168,271 188,211 243,101 259,705 321,264 -5.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 221,898 267,110 168,271 188,211 243,101 259,705 321,264 -5.97%
NOSH 418,676 445,183 373,936 361,944 303,877 270,526 272,258 7.42%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -28.88% 512.41% -105.04% -17,401.66% -4,203.30% -5,159.66% -93.26% -
ROE -3.34% 23.16% -17.32% -27.13% -9.86% -19.56% -16.74% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.53 2.70 7.47 0.08 0.19 0.13 20.20 -17.14%
EPS -1.77 13.89 -7.79 -14.11 -7.89 -18.78 -19.75 -33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.60 0.45 0.52 0.80 0.96 1.18 -12.47%
Adjusted Per Share Value based on latest NOSH - 361,944
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.72 1.64 3.80 0.04 0.08 0.05 7.48 -10.98%
EPS -1.01 8.41 -3.96 -6.94 -3.26 -6.91 -7.31 -28.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3018 0.3633 0.2289 0.256 0.3306 0.3532 0.4369 -5.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.305 0.50 0.285 0.52 0.39 0.31 -
P/RPS 6.28 11.29 6.69 342.70 274.33 299.73 1.53 26.50%
P/EPS -23.14 2.20 -6.41 -2.02 -6.59 -2.08 -1.57 56.51%
EY -4.32 45.55 -15.59 -49.49 -15.17 -48.15 -63.72 -36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.51 1.11 0.55 0.65 0.41 0.26 19.81%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 25/08/15 18/08/14 27/08/13 29/08/12 24/08/11 26/08/10 -
Price 0.455 0.285 0.485 0.265 0.38 0.74 0.23 -
P/RPS 6.97 10.55 6.49 318.66 200.47 568.72 1.14 35.18%
P/EPS -25.68 2.05 -6.22 -1.88 -4.82 -3.94 -1.16 67.48%
EY -3.89 48.75 -16.07 -53.23 -20.76 -25.38 -85.88 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.47 1.08 0.51 0.48 0.77 0.19 28.58%

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