[MAXIM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -11.37%
YoY- 309.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 279,380 196,022 152,900 82,277 171,987 120,219 74,049 141.76%
PBT 35,096 19,411 15,808 7,707 7,075 4,051 -1,601 -
Tax -10,847 -6,305 -4,974 -2,969 -1,867 -2,039 -612 576.23%
NP 24,249 13,106 10,834 4,738 5,208 2,012 -2,213 -
-
NP to SH 25,016 13,232 10,919 4,780 5,393 2,662 -2,124 -
-
Tax Rate 30.91% 32.48% 31.47% 38.52% 26.39% 50.33% - -
Total Cost 255,131 182,916 142,066 77,539 166,779 118,207 76,262 123.19%
-
Net Worth 396,029 384,202 382,244 375,977 371,278 367,909 322,242 14.69%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 396,029 384,202 382,244 375,977 371,278 367,909 322,242 14.69%
NOSH 783,761 783,761 783,761 783,761 783,761 783,761 781,198 0.21%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.68% 6.69% 7.09% 5.76% 3.03% 1.67% -2.99% -
ROE 6.32% 3.44% 2.86% 1.27% 1.45% 0.72% -0.66% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.67 25.03 19.52 10.50 21.96 15.36 10.69 122.80%
EPS 3.19 1.69 1.39 0.61 0.77 0.32 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5056 0.4905 0.488 0.48 0.474 0.47 0.465 5.72%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 38.00 26.66 20.80 11.19 23.39 16.35 10.07 141.79%
EPS 3.40 1.80 1.49 0.65 0.73 0.36 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.5225 0.5199 0.5113 0.505 0.5004 0.4383 14.68%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.30 0.27 0.285 0.205 0.20 0.215 0.225 -
P/RPS 0.84 1.08 1.46 1.95 0.91 1.40 2.11 -45.79%
P/EPS 9.39 15.98 20.44 33.59 29.05 63.22 -73.41 -
EY 10.65 6.26 4.89 2.98 3.44 1.58 -1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.58 0.43 0.42 0.46 0.48 14.70%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 15/11/18 28/08/18 -
Price 0.25 0.305 0.295 0.25 0.24 0.23 0.205 -
P/RPS 0.70 1.22 1.51 2.38 1.09 1.50 1.92 -48.87%
P/EPS 7.83 18.05 21.16 40.97 34.86 67.63 -66.89 -
EY 12.77 5.54 4.73 2.44 2.87 1.48 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.62 0.60 0.52 0.51 0.49 0.44 7.41%

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