[MAXIM] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 26.42%
YoY- 211.65%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 150,904 103,930 28,346 106,760 83,358 43,122 70,623 65.51%
PBT -124,667 41,114 2,654 19,930 15,685 3,603 8,101 -
Tax -11,282 -4,805 -889 -5,072 -4,542 -1,331 -2,005 214.70%
NP -135,949 36,309 1,765 14,858 11,143 2,272 6,096 -
-
NP to SH -135,823 36,366 1,805 14,897 11,784 2,313 6,139 -
-
Tax Rate - 11.69% 33.50% 25.45% 28.96% 36.94% 24.75% -
Total Cost 286,853 67,621 26,581 91,902 72,215 40,850 64,527 169.14%
-
Net Worth 370,941 449,528 412,635 411,773 396,029 384,202 382,244 -1.97%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 370,941 449,528 412,635 411,773 396,029 384,202 382,244 -1.97%
NOSH 1,253,149 783,761 783,761 783,761 783,761 783,761 783,761 36.54%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -90.09% 34.94% 6.23% 13.92% 13.37% 5.27% 8.63% -
ROE -36.62% 8.09% 0.44% 3.62% 2.98% 0.60% 1.61% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.92 13.27 3.62 13.63 10.64 5.51 9.02 33.36%
EPS -12.53 4.64 0.23 1.90 1.50 0.30 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3421 0.5739 0.5268 0.5257 0.5056 0.4905 0.488 -21.00%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 20.52 14.13 3.86 14.52 11.34 5.86 9.61 65.43%
EPS -18.47 4.95 0.25 2.03 1.60 0.31 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5045 0.6114 0.5612 0.56 0.5386 0.5225 0.5199 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.34 0.265 0.28 0.175 0.30 0.27 0.285 -
P/RPS 2.44 2.00 7.74 1.28 2.82 4.90 3.16 -15.76%
P/EPS -2.71 5.71 121.51 9.20 19.94 91.43 36.36 -
EY -36.84 17.52 0.82 10.87 5.01 1.09 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.46 0.53 0.33 0.59 0.55 0.58 42.59%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 02/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.30 0.315 0.315 0.215 0.25 0.305 0.295 -
P/RPS 2.16 2.37 8.70 1.58 2.35 5.54 3.27 -24.05%
P/EPS -2.39 6.78 136.70 11.30 16.62 103.29 37.64 -
EY -41.75 14.74 0.73 8.85 6.02 0.97 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.55 0.60 0.41 0.49 0.62 0.60 28.93%

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