[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -62.3%
YoY- -114.3%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 38,744 12,501 42,362 28,738 15,129 5,497 13,179 105.35%
PBT -9,873 -3,693 -13,121 -9,158 -5,894 -2,923 67,714 -
Tax 259 27 -917 -531 -297 -149 -448 -
NP -9,614 -3,666 -14,038 -9,689 -6,191 -3,072 67,266 -
-
NP to SH -9,522 -3,620 -13,768 -9,480 -5,841 -2,994 67,525 -
-
Tax Rate - - - - - - 0.66% -
Total Cost 48,358 16,167 56,400 38,427 21,320 8,569 -54,087 -
-
Net Worth 301,652 299,253 249,508 254,395 224,328 256,008 263,430 9.46%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 301,652 299,253 249,508 254,395 224,328 256,008 263,430 9.46%
NOSH 538,630 482,666 489,708 489,708 423,260 433,913 446,491 13.33%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -24.81% -29.33% -33.14% -33.71% -40.92% -55.89% 510.40% -
ROE -3.16% -1.21% -5.52% -3.73% -2.60% -1.17% 25.63% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.58 2.59 8.66 5.87 3.57 1.27 2.95 87.70%
EPS -1.92 -0.75 -2.93 -2.09 -1.38 -0.69 15.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.62 0.51 0.52 0.53 0.59 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 489,708
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.27 1.70 5.76 3.91 2.06 0.75 1.79 105.55%
EPS -1.30 -0.49 -1.87 -1.29 -0.79 -0.41 9.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4103 0.407 0.3393 0.346 0.3051 0.3482 0.3583 9.46%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.385 0.47 0.385 0.405 0.41 0.36 0.32 -
P/RPS 5.08 18.15 4.45 6.89 11.47 28.42 10.84 -39.69%
P/EPS -20.67 -62.67 -13.68 -20.90 -29.71 -52.17 2.12 -
EY -4.84 -1.60 -7.31 -4.78 -3.37 -1.92 47.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.75 0.78 0.77 0.61 0.54 13.16%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 23/02/17 15/11/16 25/08/16 19/05/16 29/02/16 -
Price 0.39 0.435 0.42 0.385 0.455 0.37 0.32 -
P/RPS 5.15 16.80 4.85 6.55 12.73 29.21 10.84 -39.14%
P/EPS -20.94 -58.00 -14.92 -19.87 -32.97 -53.62 2.12 -
EY -4.78 -1.72 -6.70 -5.03 -3.03 -1.86 47.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.82 0.74 0.86 0.63 0.54 14.32%

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