[MAXIM] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -93.94%
YoY- -310.37%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 135,188 120,362 99,883 78,132 65,977 49,366 42,362 117.21%
PBT -25,636 -32,861 -33,908 -33,114 -17,101 -13,891 -13,121 56.47%
Tax -851 308 20 -928 -361 -741 -917 -4.87%
NP -26,487 -32,553 -33,888 -34,042 -17,462 -14,632 -14,038 52.87%
-
NP to SH -26,278 -32,343 -33,676 -33,843 -17,450 -14,394 -13,768 54.05%
-
Tax Rate - - - - - - - -
Total Cost 161,675 152,915 133,771 112,174 83,439 63,998 56,400 102.18%
-
Net Worth 322,242 290,604 295,985 295,985 301,652 299,253 249,508 18.65%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 322,242 290,604 295,985 295,985 301,652 299,253 249,508 18.65%
NOSH 781,198 538,630 538,630 538,156 538,630 482,666 489,233 36.73%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -19.59% -27.05% -33.93% -43.57% -26.47% -29.64% -33.14% -
ROE -8.15% -11.13% -11.38% -11.43% -5.78% -4.81% -5.52% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 19.51 22.37 18.56 14.52 12.90 10.23 8.66 72.10%
EPS -3.79 -6.01 -6.26 -6.29 -3.41 -2.98 -2.81 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.465 0.54 0.55 0.55 0.59 0.62 0.51 -5.98%
Adjusted Per Share Value based on latest NOSH - 538,630
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.39 16.37 13.58 10.63 8.97 6.71 5.76 117.28%
EPS -3.57 -4.40 -4.58 -4.60 -2.37 -1.96 -1.87 54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4383 0.3952 0.4026 0.4026 0.4103 0.407 0.3393 18.66%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.225 0.235 0.30 0.36 0.385 0.47 0.385 -
P/RPS 1.15 1.05 1.62 2.48 2.98 4.60 4.45 -59.52%
P/EPS -5.93 -3.91 -4.79 -5.72 -11.28 -15.76 -13.68 -42.81%
EY -16.85 -25.57 -20.86 -17.47 -8.87 -6.35 -7.31 74.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.55 0.65 0.65 0.76 0.75 -25.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 23/02/17 -
Price 0.205 0.19 0.28 0.35 0.39 0.435 0.42 -
P/RPS 1.05 0.85 1.51 2.41 3.02 4.25 4.85 -64.04%
P/EPS -5.41 -3.16 -4.47 -5.57 -11.43 -14.59 -14.92 -49.24%
EY -18.50 -31.63 -22.35 -17.97 -8.75 -6.86 -6.70 97.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.51 0.64 0.66 0.70 0.82 -34.04%

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