[MAXIM] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 21.47%
YoY- -43.4%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,362 13,179 22,590 16,513 496 505 30,798 5.45%
PBT -13,121 67,714 -15,243 -47,721 -31,407 -10,439 -22,864 -8.83%
Tax -917 -448 -699 -800 -1,875 -1,380 -1,140 -3.55%
NP -14,038 67,266 -15,942 -48,521 -33,282 -11,819 -24,004 -8.54%
-
NP to SH -13,768 67,525 -15,737 -47,206 -32,918 -11,819 -56,643 -20.98%
-
Tax Rate - 0.66% - - - - - -
Total Cost 56,400 -54,087 38,532 65,034 33,778 12,324 54,802 0.47%
-
Net Worth 249,508 272,005 183,015 174,901 222,045 247,271 259,769 -0.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 249,508 272,005 183,015 174,901 222,045 247,271 259,769 -0.66%
NOSH 489,233 461,025 415,943 372,131 364,009 284,220 276,350 9.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -33.14% 510.40% -70.57% -293.84% -6,710.08% -2,340.40% -77.94% -
ROE -5.52% 24.82% -8.60% -26.99% -14.82% -4.78% -21.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.66 2.86 5.43 4.44 0.14 0.18 11.14 -4.10%
EPS -2.81 14.65 -3.78 -12.69 -9.04 -4.16 -20.50 -28.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.59 0.44 0.47 0.61 0.87 0.94 -9.68%
Adjusted Per Share Value based on latest NOSH - 372,131
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 5.76 1.79 3.07 2.25 0.07 0.07 4.19 5.44%
EPS -1.87 9.18 -2.14 -6.42 -4.48 -1.61 -7.70 -20.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3393 0.3699 0.2489 0.2379 0.302 0.3363 0.3533 -0.67%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.385 0.32 0.335 0.37 0.31 0.80 0.23 -
P/RPS 4.45 11.19 6.17 8.34 227.51 450.25 2.06 13.68%
P/EPS -13.68 2.18 -8.85 -2.92 -3.43 -19.24 -1.12 51.69%
EY -7.31 45.77 -11.29 -34.28 -29.17 -5.20 -89.12 -34.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.54 0.76 0.79 0.51 0.92 0.24 20.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 29/02/16 25/02/15 27/02/14 27/02/13 28/02/12 25/02/11 -
Price 0.42 0.32 0.35 0.535 0.285 0.78 0.25 -
P/RPS 4.85 11.19 6.44 12.06 209.16 438.99 2.24 13.72%
P/EPS -14.92 2.18 -9.25 -4.22 -3.15 -18.76 -1.22 51.72%
EY -6.70 45.77 -10.81 -23.71 -31.73 -5.33 -81.99 -34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.54 0.80 1.14 0.47 0.90 0.27 20.31%

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