[MAXIM] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 565.34%
YoY- 312.22%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 18,676 13,179 6,753 12,022 19,486 22,590 33,042 -31.61%
PBT 67,518 67,714 58,171 62,808 -12,835 -15,243 -19,402 -
Tax -749 -448 -1,488 -1,206 -671 -699 668 -
NP 66,769 67,266 56,683 61,602 -13,506 -15,942 -18,734 -
-
NP to SH 67,060 67,525 56,956 61,853 -13,292 -15,737 -18,536 -
-
Tax Rate 1.11% 0.66% 2.56% 1.92% - - - -
Total Cost -48,093 -54,087 -49,930 -49,580 32,992 38,532 51,776 -
-
Net Worth 256,008 272,005 254,970 267,110 191,855 183,015 171,514 30.57%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 256,008 272,005 254,970 267,110 191,855 183,015 171,514 30.57%
NOSH 433,913 461,025 432,153 445,183 436,034 415,943 372,857 10.62%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 357.51% 510.40% 839.38% 512.41% -69.31% -70.57% -56.70% -
ROE 26.19% 24.82% 22.34% 23.16% -6.93% -8.60% -10.81% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.30 2.86 1.56 2.70 4.47 5.43 8.86 -38.21%
EPS 15.45 14.65 13.18 13.89 -3.05 -3.78 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.60 0.44 0.44 0.46 18.03%
Adjusted Per Share Value based on latest NOSH - 445,183
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.54 1.79 0.92 1.64 2.65 3.07 4.49 -31.57%
EPS 9.12 9.18 7.75 8.41 -1.81 -2.14 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3482 0.3699 0.3468 0.3633 0.2609 0.2489 0.2333 30.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.36 0.32 0.27 0.305 0.37 0.335 0.425 -
P/RPS 8.36 11.19 17.28 11.29 8.28 6.17 4.80 44.70%
P/EPS 2.33 2.18 2.05 2.20 -12.14 -8.85 -8.55 -
EY 42.93 45.77 48.81 45.55 -8.24 -11.29 -11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.46 0.51 0.84 0.76 0.92 -23.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 29/02/16 30/11/15 25/08/15 27/05/15 25/02/15 27/11/14 -
Price 0.37 0.32 0.31 0.285 0.345 0.35 0.40 -
P/RPS 8.60 11.19 19.84 10.55 7.72 6.44 4.51 53.71%
P/EPS 2.39 2.18 2.35 2.05 -11.32 -9.25 -8.05 -
EY 41.77 45.77 42.51 48.75 -8.84 -10.81 -12.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.54 0.53 0.47 0.78 0.80 0.87 -19.34%

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