[MAXIM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 44.35%
YoY- 63.05%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 33,042 3,704 603 328 43,033 58,295 63,877 -10.39%
PBT -19,402 -59,755 -18,616 -27,204 -40,230 -8,160 -1,319 56.49%
Tax 668 -1,682 -1,403 -1,069 -3,643 -1,612 -120 -
NP -18,734 -61,437 -20,019 -28,273 -43,873 -9,772 -1,439 53.34%
-
NP to SH -18,536 -60,110 -19,731 -28,273 -76,512 -12,256 -1,439 53.07%
-
Tax Rate - - - - - - - -
Total Cost 51,776 65,141 20,622 28,601 86,906 68,067 65,316 -3.79%
-
Net Worth 171,514 182,875 0 261,786 295,766 380,120 389,953 -12.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 171,514 182,875 0 261,786 295,766 380,120 389,953 -12.78%
NOSH 372,857 365,751 287,058 278,496 276,417 277,460 274,615 5.22%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -56.70% -1,658.67% -3,319.90% -8,619.82% -101.95% -16.76% -2.25% -
ROE -10.81% -32.87% 0.00% -10.80% -25.87% -3.22% -0.37% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 8.86 1.01 0.21 0.12 15.57 21.01 23.26 -14.85%
EPS -4.97 -16.43 -6.87 -10.15 -27.68 -4.42 -0.52 45.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.50 0.00 0.94 1.07 1.37 1.42 -17.12%
Adjusted Per Share Value based on latest NOSH - 278,496
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.49 0.50 0.08 0.04 5.85 7.93 8.69 -10.41%
EPS -2.52 -8.18 -2.68 -3.85 -10.41 -1.67 -0.20 52.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2333 0.2487 0.00 0.356 0.4023 0.517 0.5304 -12.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.425 0.305 0.28 0.54 0.23 0.26 0.46 -
P/RPS 4.80 30.12 133.29 458.50 1.48 1.24 1.98 15.89%
P/EPS -8.55 -1.86 -4.07 -5.32 -0.83 -5.89 -87.79 -32.15%
EY -11.70 -53.88 -24.55 -18.80 -120.35 -16.99 -1.14 47.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.61 0.00 0.57 0.21 0.19 0.32 19.23%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 29/11/13 28/11/12 29/11/11 29/11/10 26/11/09 28/11/08 -
Price 0.40 0.355 0.29 0.68 0.22 0.25 0.29 -
P/RPS 4.51 35.05 138.05 577.37 1.41 1.19 1.25 23.83%
P/EPS -8.05 -2.16 -4.22 -6.70 -0.79 -5.66 -55.34 -27.46%
EY -12.43 -46.29 -23.70 -14.93 -125.82 -17.67 -1.81 37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.00 0.72 0.21 0.18 0.20 27.75%

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