[MAXIM] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.4%
YoY- 69.16%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 12,022 19,486 22,590 33,042 27,939 19,493 16,513 -19.11%
PBT 62,808 -12,835 -15,243 -19,402 -30,148 -44,677 -47,721 -
Tax -1,206 -671 -699 668 801 -504 -800 31.57%
NP 61,602 -13,506 -15,942 -18,734 -29,347 -45,181 -48,521 -
-
NP to SH 61,853 -13,292 -15,737 -18,536 -29,146 -43,873 -47,206 -
-
Tax Rate 1.92% - - - - - - -
Total Cost -49,580 32,992 38,532 51,776 57,286 64,674 65,034 -
-
Net Worth 267,110 191,855 183,015 171,514 168,271 170,749 174,901 32.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 267,110 191,855 183,015 171,514 168,271 170,749 174,901 32.71%
NOSH 445,183 436,034 415,943 372,857 373,936 371,194 372,131 12.72%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 512.41% -69.31% -70.57% -56.70% -105.04% -231.78% -293.84% -
ROE 23.16% -6.93% -8.60% -10.81% -17.32% -25.69% -26.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.70 4.47 5.43 8.86 7.47 5.25 4.44 -28.28%
EPS 13.89 -3.05 -3.78 -4.97 -7.79 -11.82 -12.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.44 0.44 0.46 0.45 0.46 0.47 17.73%
Adjusted Per Share Value based on latest NOSH - 372,857
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.64 2.65 3.07 4.49 3.80 2.65 2.25 -19.05%
EPS 8.41 -1.81 -2.14 -2.52 -3.96 -5.97 -6.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3633 0.2609 0.2489 0.2333 0.2289 0.2322 0.2379 32.71%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.305 0.37 0.335 0.425 0.50 0.495 0.37 -
P/RPS 11.29 8.28 6.17 4.80 6.69 9.43 8.34 22.44%
P/EPS 2.20 -12.14 -8.85 -8.55 -6.41 -4.19 -2.92 -
EY 45.55 -8.24 -11.29 -11.70 -15.59 -23.88 -34.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.84 0.76 0.92 1.11 1.08 0.79 -25.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 27/05/15 25/02/15 27/11/14 18/08/14 29/05/14 27/02/14 -
Price 0.285 0.345 0.35 0.40 0.485 0.46 0.535 -
P/RPS 10.55 7.72 6.44 4.51 6.49 8.76 12.06 -8.55%
P/EPS 2.05 -11.32 -9.25 -8.05 -6.22 -3.89 -4.22 -
EY 48.75 -8.84 -10.81 -12.43 -16.07 -25.69 -23.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.78 0.80 0.87 1.08 1.00 1.14 -44.69%

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