[MAXIM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 107.02%
YoY- -36.03%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 57,706 71,072 101,283 133,546 150,904 103,930 28,346 60.41%
PBT 2,072 6,240 17,435 12,300 -124,667 41,114 2,654 -15.17%
Tax -547 -1,426 -5,790 -2,805 -11,282 -4,805 -889 -27.59%
NP 1,525 4,814 11,645 9,495 -135,949 36,309 1,765 -9.25%
-
NP to SH 1,591 4,904 12,116 9,529 -135,823 36,366 1,805 -8.04%
-
Tax Rate 26.40% 22.85% 33.21% 22.80% - 11.69% 33.50% -
Total Cost 56,181 66,258 89,638 124,051 286,853 67,621 26,581 64.47%
-
Net Worth 444,073 454,971 450,336 438,185 370,941 449,528 412,635 5.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 12,526 12,526 - - - - -
Div Payout % - 255.44% 103.39% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 444,073 454,971 450,336 438,185 370,941 449,528 412,635 5.00%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 783,761 783,761 36.61%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.64% 6.77% 11.50% 7.11% -90.09% 34.94% 6.23% -
ROE 0.36% 1.08% 2.69% 2.17% -36.62% 8.09% 0.44% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 4.61 5.67 8.09 10.66 13.92 13.27 3.62 17.43%
EPS 0.13 0.39 0.97 0.76 -12.53 4.64 0.23 -31.56%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.3632 0.3595 0.3498 0.3421 0.5739 0.5268 -23.15%
Adjusted Per Share Value based on latest NOSH - 1,253,149
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 7.85 9.67 13.77 18.16 20.52 14.13 3.86 60.30%
EPS 0.22 0.67 1.65 1.30 -18.47 4.95 0.25 -8.14%
DPS 0.00 1.70 1.70 0.00 0.00 0.00 0.00 -
NAPS 0.604 0.6188 0.6125 0.596 0.5045 0.6114 0.5612 5.00%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.235 0.265 0.25 0.285 0.34 0.265 0.28 -
P/RPS 5.10 4.67 3.09 2.67 2.44 2.00 7.74 -24.22%
P/EPS 185.03 67.69 25.85 37.47 -2.71 5.71 121.51 32.25%
EY 0.54 1.48 3.87 2.67 -36.84 17.52 0.82 -24.24%
DY 0.00 3.77 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.70 0.81 0.99 0.46 0.53 15.70%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 25/02/21 26/11/20 27/08/20 -
Price 0.225 0.26 0.25 0.265 0.30 0.315 0.315 -
P/RPS 4.88 4.58 3.09 2.49 2.16 2.37 8.70 -31.91%
P/EPS 177.15 66.41 25.85 34.84 -2.39 6.78 136.70 18.80%
EY 0.56 1.51 3.87 2.87 -41.75 14.74 0.73 -16.15%
DY 0.00 3.85 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.70 0.76 0.88 0.55 0.60 3.29%

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