[MAXIM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -59.52%
YoY- -86.51%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 43,728 41,947 57,706 71,072 101,283 133,546 150,904 -56.30%
PBT 1,262 877 2,072 6,240 17,435 12,300 -124,667 -
Tax -783 -597 -547 -1,426 -5,790 -2,805 -11,282 -83.19%
NP 479 280 1,525 4,814 11,645 9,495 -135,949 -
-
NP to SH 849 363 1,591 4,904 12,116 9,529 -135,823 -
-
Tax Rate 62.04% 68.07% 26.40% 22.85% 33.21% 22.80% - -
Total Cost 43,249 41,667 56,181 66,258 89,638 124,051 286,853 -71.77%
-
Net Worth 445,325 444,449 444,073 454,971 450,336 438,185 370,941 12.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 12,526 - - 12,526 12,526 - - -
Div Payout % 1,475.47% - - 255.44% 103.39% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 445,325 444,449 444,073 454,971 450,336 438,185 370,941 12.99%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.10% 0.67% 2.64% 6.77% 11.50% 7.11% -90.09% -
ROE 0.19% 0.08% 0.36% 1.08% 2.69% 2.17% -36.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.49 3.35 4.61 5.67 8.09 10.66 13.92 -60.33%
EPS 0.07 0.03 0.13 0.39 0.97 0.76 -12.53 -
DPS 1.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.3555 0.3548 0.3545 0.3632 0.3595 0.3498 0.3421 2.60%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.95 5.70 7.85 9.67 13.77 18.16 20.52 -56.29%
EPS 0.12 0.05 0.22 0.67 1.65 1.30 -18.47 -
DPS 1.70 0.00 0.00 1.70 1.70 0.00 0.00 -
NAPS 0.6057 0.6045 0.604 0.6188 0.6125 0.596 0.5045 12.99%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.185 0.21 0.235 0.265 0.25 0.285 0.34 -
P/RPS 5.30 6.27 5.10 4.67 3.09 2.67 2.44 67.96%
P/EPS 272.96 724.69 185.03 67.69 25.85 37.47 -2.71 -
EY 0.37 0.14 0.54 1.48 3.87 2.67 -36.84 -
DY 5.41 0.00 0.00 3.77 4.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.66 0.73 0.70 0.81 0.99 -34.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 -
Price 0.185 0.20 0.225 0.26 0.25 0.265 0.30 -
P/RPS 5.30 5.97 4.88 4.58 3.09 2.49 2.16 82.21%
P/EPS 272.96 690.18 177.15 66.41 25.85 34.84 -2.39 -
EY 0.37 0.14 0.56 1.51 3.87 2.87 -41.75 -
DY 5.41 0.00 0.00 3.85 4.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.63 0.72 0.70 0.76 0.88 -29.65%

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