[MAXIM] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -66.95%
YoY- -120.39%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 279,380 171,987 99,883 42,362 13,179 22,590 16,513 60.18%
PBT 35,096 7,075 -33,908 -13,121 67,714 -15,243 -47,721 -
Tax -10,847 -1,867 20 -917 -448 -699 -800 54.38%
NP 24,249 5,208 -33,888 -14,038 67,266 -15,942 -48,521 -
-
NP to SH 25,016 5,570 -33,676 -13,768 67,525 -15,737 -47,206 -
-
Tax Rate 30.91% 26.39% - - 0.66% - - -
Total Cost 255,131 166,779 133,771 56,400 -54,087 38,532 65,034 25.57%
-
Net Worth 396,029 371,278 295,985 249,508 272,005 183,015 174,901 14.58%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 396,029 371,278 295,985 249,508 272,005 183,015 174,901 14.58%
NOSH 783,761 783,761 538,630 489,233 461,025 415,943 372,131 13.21%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.68% 3.03% -33.93% -33.14% 510.40% -70.57% -293.84% -
ROE 6.32% 1.50% -11.38% -5.52% 24.82% -8.60% -26.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 35.67 21.96 18.56 8.66 2.86 5.43 4.44 41.49%
EPS 3.19 0.71 -6.26 -2.81 14.65 -3.78 -12.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5056 0.474 0.55 0.51 0.59 0.44 0.47 1.22%
Adjusted Per Share Value based on latest NOSH - 489,708
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 38.00 23.39 13.58 5.76 1.79 3.07 2.25 60.14%
EPS 3.40 0.76 -4.58 -1.87 9.18 -2.14 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.505 0.4026 0.3393 0.3699 0.2489 0.2379 14.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.30 0.20 0.30 0.385 0.32 0.335 0.37 -
P/RPS 0.84 0.91 1.62 4.45 11.19 6.17 8.34 -31.77%
P/EPS 9.39 28.13 -4.79 -13.68 2.18 -8.85 -2.92 -
EY 10.65 3.56 -20.86 -7.31 45.77 -11.29 -34.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.42 0.55 0.75 0.54 0.76 0.79 -4.74%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 27/02/18 23/02/17 29/02/16 25/02/15 27/02/14 -
Price 0.25 0.24 0.28 0.42 0.32 0.35 0.535 -
P/RPS 0.70 1.09 1.51 4.85 11.19 6.44 12.06 -37.76%
P/EPS 7.83 33.75 -4.47 -14.92 2.18 -9.25 -4.22 -
EY 12.77 2.96 -22.35 -6.70 45.77 -10.81 -23.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.51 0.82 0.54 0.80 1.14 -13.12%

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