[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 49.73%
YoY- 81.75%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,964 0 22,590 26,942 23,100 12,416 16,513 -75.90%
PBT 138,350 -10,908 -15,243 -9,325 -17,752 -20,540 -47,721 -
Tax -418 608 -699 612 508 496 315 -
NP 137,932 -10,300 -15,942 -8,713 -17,244 -20,044 -47,406 -
-
NP to SH 138,202 -10,116 -15,737 -8,534 -16,978 -19,896 -47,206 -
-
Tax Rate 0.30% - - - - - - -
Total Cost -135,968 10,300 38,532 35,655 40,344 32,460 63,919 -
-
Net Worth 267,315 191,855 166,991 171,189 167,546 170,749 172,238 34.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 267,315 191,855 166,991 171,189 167,546 170,749 172,238 34.15%
NOSH 445,525 436,034 379,526 372,151 372,324 371,194 366,464 13.95%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7,023.01% 0.00% -70.57% -32.34% -74.65% -161.44% -287.08% -
ROE 51.70% -5.27% -9.42% -4.99% -10.13% -11.65% -27.41% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.44 0.00 5.95 7.24 6.20 3.34 4.51 -78.89%
EPS 31.02 -2.32 -3.57 -2.29 -4.56 -5.36 -12.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.44 0.44 0.46 0.45 0.46 0.47 17.73%
Adjusted Per Share Value based on latest NOSH - 372,857
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.27 0.00 3.07 3.66 3.14 1.69 2.25 -75.76%
EPS 18.80 -1.38 -2.14 -1.16 -2.31 -2.71 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3636 0.2609 0.2271 0.2328 0.2279 0.2322 0.2343 34.14%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.305 0.37 0.335 0.425 0.50 0.495 0.37 -
P/RPS 69.19 0.00 5.63 5.87 8.06 14.80 8.21 315.74%
P/EPS 0.98 -15.95 -8.08 -18.53 -10.96 -9.24 -2.87 -
EY 101.70 -6.27 -12.38 -5.40 -9.12 -10.83 -34.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.84 0.76 0.92 1.11 1.08 0.79 -25.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 27/11/14 18/08/14 29/05/14 27/02/14 -
Price 0.285 0.345 0.35 0.40 0.485 0.46 0.535 -
P/RPS 64.65 0.00 5.88 5.53 7.82 13.75 11.87 210.52%
P/EPS 0.92 -14.87 -8.44 -17.44 -10.64 -8.58 -4.15 -
EY 108.84 -6.72 -11.85 -5.73 -9.40 -11.65 -24.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.78 0.80 0.87 1.08 1.00 1.14 -44.69%

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