[MAXIM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 17.68%
YoY- 30.21%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 6,753 33,042 3,704 603 328 43,033 58,295 -30.16%
PBT 58,171 -19,402 -59,755 -18,616 -27,204 -40,230 -8,160 -
Tax -1,488 668 -1,682 -1,403 -1,069 -3,643 -1,612 -1.32%
NP 56,683 -18,734 -61,437 -20,019 -28,273 -43,873 -9,772 -
-
NP to SH 56,956 -18,536 -60,110 -19,731 -28,273 -76,512 -12,256 -
-
Tax Rate 2.56% - - - - - - -
Total Cost -49,930 51,776 65,141 20,622 28,601 86,906 68,067 -
-
Net Worth 254,970 171,514 182,875 0 261,786 295,766 380,120 -6.43%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 254,970 171,514 182,875 0 261,786 295,766 380,120 -6.43%
NOSH 432,153 372,857 365,751 287,058 278,496 276,417 277,460 7.66%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 839.38% -56.70% -1,658.67% -3,319.90% -8,619.82% -101.95% -16.76% -
ROE 22.34% -10.81% -32.87% 0.00% -10.80% -25.87% -3.22% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.56 8.86 1.01 0.21 0.12 15.57 21.01 -35.15%
EPS 13.18 -4.97 -16.43 -6.87 -10.15 -27.68 -4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.46 0.50 0.00 0.94 1.07 1.37 -13.09%
Adjusted Per Share Value based on latest NOSH - 287,058
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.92 4.49 0.50 0.08 0.04 5.85 7.93 -30.15%
EPS 7.75 -2.52 -8.18 -2.68 -3.85 -10.41 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3468 0.2333 0.2487 0.00 0.356 0.4023 0.517 -6.43%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.27 0.425 0.305 0.28 0.54 0.23 0.26 -
P/RPS 17.28 4.80 30.12 133.29 458.50 1.48 1.24 55.09%
P/EPS 2.05 -8.55 -1.86 -4.07 -5.32 -0.83 -5.89 -
EY 48.81 -11.70 -53.88 -24.55 -18.80 -120.35 -16.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.92 0.61 0.00 0.57 0.21 0.19 15.87%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 29/11/13 28/11/12 29/11/11 29/11/10 26/11/09 -
Price 0.31 0.40 0.355 0.29 0.68 0.22 0.25 -
P/RPS 19.84 4.51 35.05 138.05 577.37 1.41 1.19 59.79%
P/EPS 2.35 -8.05 -2.16 -4.22 -6.70 -0.79 -5.66 -
EY 42.51 -12.43 -46.29 -23.70 -14.93 -125.82 -17.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.87 0.71 0.00 0.72 0.21 0.18 19.71%

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