[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -106.92%
YoY- -211.75%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 148,098 131,920 99,883 86,010 77,488 50,004 42,362 130.87%
PBT -3,202 -10,584 -33,908 -38,866 -19,746 -14,772 -13,121 -61.04%
Tax -1,224 1,260 20 -722 518 108 -917 21.29%
NP -4,426 -9,324 -33,888 -39,589 -19,228 -14,664 -14,038 -53.77%
-
NP to SH -4,248 -9,148 -33,676 -39,405 -19,044 -14,480 -13,768 -54.43%
-
Tax Rate - - - - - - - -
Total Cost 152,524 141,244 133,771 125,599 96,716 64,668 56,400 94.46%
-
Net Worth 322,242 290,604 295,985 295,985 301,652 299,253 249,508 18.65%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 322,242 290,604 295,985 295,985 301,652 299,253 249,508 18.65%
NOSH 781,198 538,630 538,630 538,630 538,630 482,666 489,708 36.64%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -2.99% -7.07% -33.93% -46.03% -24.81% -29.33% -33.14% -
ROE -1.32% -3.15% -11.38% -13.31% -6.31% -4.84% -5.52% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 21.37 24.51 18.56 15.98 15.16 10.36 8.66 82.91%
EPS -0.68 -1.68 -6.48 -7.72 -3.84 -3.00 -2.93 -62.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.54 0.55 0.55 0.59 0.62 0.51 -5.98%
Adjusted Per Share Value based on latest NOSH - 538,630
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.14 17.94 13.58 11.70 10.54 6.80 5.76 130.89%
EPS -0.58 -1.24 -4.58 -5.36 -2.59 -1.97 -1.87 -54.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.3952 0.4026 0.4026 0.4103 0.407 0.3393 18.66%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.225 0.235 0.30 0.36 0.385 0.47 0.385 -
P/RPS 1.05 0.96 1.62 2.25 2.54 4.54 4.45 -61.91%
P/EPS -36.71 -13.82 -4.79 -4.92 -10.34 -15.67 -13.68 93.45%
EY -2.72 -7.23 -20.86 -20.34 -9.67 -6.38 -7.31 -48.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.55 0.65 0.65 0.76 0.75 -25.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 23/02/17 -
Price 0.205 0.19 0.28 0.35 0.39 0.435 0.42 -
P/RPS 0.96 0.78 1.51 2.19 2.57 4.20 4.85 -66.13%
P/EPS -33.44 -11.18 -4.47 -4.78 -10.47 -14.50 -14.92 71.51%
EY -2.99 -8.95 -22.35 -20.92 -9.55 -6.90 -6.70 -41.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.51 0.64 0.66 0.70 0.82 -34.04%

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