[MAXIM] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.54%
YoY- 69.7%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 120,362 49,366 18,676 19,486 19,493 450 551 145.30%
PBT -32,861 -13,891 67,518 -12,835 -44,677 -43,653 -9,983 21.95%
Tax 308 -741 -749 -671 -504 -2,179 -860 -
NP -32,553 -14,632 66,769 -13,506 -45,181 -45,832 -10,843 20.09%
-
NP to SH -32,343 -14,394 67,060 -13,292 -43,873 -45,623 -10,644 20.33%
-
Tax Rate - - 1.11% - - - - -
Total Cost 152,915 63,998 -48,093 32,992 64,674 46,282 11,394 54.12%
-
Net Worth 290,604 299,253 256,008 191,855 170,749 205,869 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 290,604 299,253 256,008 191,855 170,749 205,869 0 -
NOSH 538,630 482,666 433,913 436,034 371,194 361,173 291,258 10.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -27.05% -29.64% 357.51% -69.31% -231.78% -10,184.89% -1,967.88% -
ROE -11.13% -4.81% 26.19% -6.93% -25.69% -22.16% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.37 10.23 4.30 4.47 5.25 0.12 0.19 121.30%
EPS -6.01 -2.98 15.45 -3.05 -11.82 -12.63 -3.65 8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.62 0.59 0.44 0.46 0.57 0.00 -
Adjusted Per Share Value based on latest NOSH - 436,034
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.37 6.71 2.54 2.65 2.65 0.06 0.07 148.11%
EPS -4.40 -1.96 9.12 -1.81 -5.97 -6.20 -1.45 20.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3952 0.407 0.3482 0.2609 0.2322 0.28 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.235 0.47 0.36 0.37 0.495 0.24 0.69 -
P/RPS 1.05 4.60 8.36 8.28 9.43 192.63 364.73 -62.26%
P/EPS -3.91 -15.76 2.33 -12.14 -4.19 -1.90 -18.88 -23.07%
EY -25.57 -6.35 42.93 -8.24 -23.88 -52.63 -5.30 29.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.76 0.61 0.84 1.08 0.42 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 19/05/16 27/05/15 29/05/14 27/05/13 31/05/12 -
Price 0.19 0.435 0.37 0.345 0.46 0.27 0.54 -
P/RPS 0.85 4.25 8.60 7.72 8.76 216.70 285.44 -62.05%
P/EPS -3.16 -14.59 2.39 -11.32 -3.89 -2.14 -14.78 -22.66%
EY -31.63 -6.86 41.77 -8.84 -25.69 -46.78 -6.77 29.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.70 0.63 0.78 1.00 0.47 0.00 -

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
Post a Comment