[MAXIM] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[MAXIM] MAXIM GLOBAL BERHAD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -21.23%

YoY- -135.27%

Quarter Report

TRB - Quarterly Results 30.06.2017.pdf

Latest QR

Upcoming QR

MAXIM's Result

MAXIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	261,586	250,838	135,188	65,977	27,326	12,022	27,939	45.12%
YoY %	4.28%	85.55%	104.90%	141.44%	127.30%	-56.97%	-	-
Horiz. %	936.28%	897.81%	483.87%	236.15%	97.81%	43.03%	100.00%	-
PBT	41,872	24,484	-25,636	-17,101	-7,355	62,808	-30,148	-
YoY %	71.02%	195.51%	-49.91%	-132.51%	-111.71%	308.33%	-	-
Horiz. %	-138.89%	-81.21%	85.03%	56.72%	24.40%	-208.33%	100.00%	-
Tax	-11,834	-6,229	-851	-361	-536	-1,206	801	-
YoY %	-89.98%	-631.96%	-135.73%	32.65%	55.56%	-250.56%	-	-
Horiz. %	-1,477.40%	-777.65%	-106.24%	-45.07%	-66.92%	-150.56%	100.00%	-
NP	30,038	18,255	-26,487	-17,462	-7,891	61,602	-29,347	-
YoY %	64.55%	168.92%	-51.68%	-121.29%	-112.81%	309.91%	-	-
Horiz. %	-102.35%	-62.20%	90.25%	59.50%	26.89%	-209.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,799	18,613	-26,278	-17,450	-7,417	61,853	-29,146	-
YoY %	65.47%	170.83%	-50.59%	-135.27%	-111.99%	312.22%	-	-
Horiz. %	-105.67%	-63.86%	90.16%	59.87%	25.45%	-212.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.26%	25.44%	-	-	-	1.92%	-	-
YoY %	11.08%	0.00%	-	-	-	0.00%	-	-
Horiz. %	1,471.88%	1,325.00%	-	-	-	100.00%	-	-
Total Cost	231,548	232,583	161,675	83,439	35,217	-49,580	57,286	26.18%
YoY %	-0.45%	43.86%	93.76%	136.93%	171.03%	-186.55%	-	-
Horiz. %	404.20%	406.00%	282.22%	145.65%	61.48%	-86.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	412,635	382,244	322,242	301,652	221,898	267,110	168,271	16.10%
YoY %	7.95%	18.62%	6.83%	35.94%	-16.93%	58.74%	-	-
Horiz. %	245.22%	227.16%	191.50%	179.27%	131.87%	158.74%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	412,635	382,244	322,242	301,652	221,898	267,110	168,271	16.10%
YoY %	7.95%	18.62%	6.83%	35.94%	-16.93%	58.74%	-	-
Horiz. %	245.22%	227.16%	191.50%	179.27%	131.87%	158.74%	100.00%	-
NOSH	783,761	783,761	781,198	538,630	418,676	445,183	373,936	13.11%
YoY %	0.00%	0.33%	45.03%	28.65%	-5.95%	19.05%	-	-
Horiz. %	209.60%	209.60%	208.91%	144.04%	111.96%	119.05%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	11.48%	7.28%	-19.59%	-26.47%	-28.88%	512.41%	-105.04%	-
YoY %	57.69%	137.16%	25.99%	8.34%	-105.64%	587.82%	-	-
Horiz. %	-10.93%	-6.93%	18.65%	25.20%	27.49%	-487.82%	100.00%	-
ROE	7.46%	4.87%	-8.15%	-5.78%	-3.34%	23.16%	-17.32%	-
YoY %	53.18%	159.75%	-41.00%	-73.05%	-114.42%	233.72%	-	-
Horiz. %	-43.07%	-28.12%	47.06%	33.37%	19.28%	-133.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	33.40	32.02	19.51	12.90	6.53	2.70	7.47	28.32%
YoY %	4.31%	64.12%	51.24%	97.55%	141.85%	-63.86%	-	-
Horiz. %	447.12%	428.65%	261.18%	172.69%	87.42%	36.14%	100.00%	-
EPS	3.93	2.38	-3.79	-3.41	-1.77	13.89	-7.79	-
YoY %	65.13%	162.80%	-11.14%	-92.66%	-112.74%	278.31%	-	-
Horiz. %	-50.45%	-30.55%	48.65%	43.77%	22.72%	-178.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5268	0.488	0.465	0.59	0.53	0.60	0.45	2.65%
YoY %	7.95%	4.95%	-21.19%	11.32%	-11.67%	33.33%	-	-
Horiz. %	117.07%	108.44%	103.33%	131.11%	117.78%	133.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 538,630
RPS	35.58	34.12	18.39	8.97	3.72	1.64	3.80	45.12%
YoY %	4.28%	85.54%	105.02%	141.13%	126.83%	-56.84%	-	-
Horiz. %	936.32%	897.89%	483.95%	236.05%	97.89%	43.16%	100.00%	-
EPS	4.19	2.53	-3.57	-2.37	-1.01	8.41	-3.96	-
YoY %	65.61%	170.87%	-50.63%	-134.65%	-112.01%	312.37%	-	-
Horiz. %	-105.81%	-63.89%	90.15%	59.85%	25.51%	-212.37%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5612	0.5199	0.4383	0.4103	0.3018	0.3633	0.2289	16.10%
YoY %	7.94%	18.62%	6.82%	35.95%	-16.93%	58.72%	-	-
Horiz. %	245.17%	227.13%	191.48%	179.25%	131.85%	158.72%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.28	0.285	0.225	0.385	0.41	0.305	0.50	-
P/RPS	0.84	0.89	1.15	2.98	6.28	11.29	6.69	-29.21%
YoY %	-5.62%	-22.61%	-61.41%	-52.55%	-44.38%	68.76%	-	-
Horiz. %	12.56%	13.30%	17.19%	44.54%	93.87%	168.76%	100.00%	-
P/EPS	7.12	11.99	-5.93	-11.28	-23.14	2.20	-6.41	-
YoY %	-40.62%	302.19%	47.43%	51.25%	-1,151.82%	134.32%	-	-
Horiz. %	-111.08%	-187.05%	92.51%	175.98%	361.00%	-34.32%	100.00%	-
EY	14.04	8.34	-16.85	-8.87	-4.32	45.55	-15.59	-
YoY %	68.35%	149.50%	-89.97%	-105.32%	-109.48%	392.17%	-	-
Horiz. %	-90.06%	-53.50%	108.08%	56.90%	27.71%	-292.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.58	0.48	0.65	0.77	0.51	1.11	-11.58%
YoY %	-8.62%	20.83%	-26.15%	-15.58%	50.98%	-54.05%	-	-
Horiz. %	47.75%	52.25%	43.24%	58.56%	69.37%	45.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	29/08/19	28/08/18	29/08/17	25/08/16	25/08/15	18/08/14	-
Price	0.315	0.295	0.205	0.39	0.455	0.285	0.485	-
P/RPS	0.94	0.92	1.05	3.02	6.97	10.55	6.49	-27.51%
YoY %	2.17%	-12.38%	-65.23%	-56.67%	-33.93%	62.56%	-	-
Horiz. %	14.48%	14.18%	16.18%	46.53%	107.40%	162.56%	100.00%	-
P/EPS	8.01	12.41	-5.41	-11.43	-25.68	2.05	-6.22	-
YoY %	-35.46%	329.39%	52.67%	55.49%	-1,352.68%	132.96%	-	-
Horiz. %	-128.78%	-199.52%	86.98%	183.76%	412.86%	-32.96%	100.00%	-
EY	12.48	8.06	-18.50	-8.75	-3.89	48.75	-16.07	-
YoY %	54.84%	143.57%	-111.43%	-124.94%	-107.98%	403.36%	-	-
Horiz. %	-77.66%	-50.16%	115.12%	54.45%	24.21%	-303.36%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.60	0.60	0.44	0.66	0.86	0.47	1.08	-9.32%
YoY %	0.00%	36.36%	-33.33%	-23.26%	82.98%	-56.48%	-	-
Horiz. %	55.56%	55.56%	40.74%	61.11%	79.63%	43.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos