[MAXIM] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.49%
YoY- -144.6%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 155,594 135,188 120,362 99,883 78,132 65,977 49,366 114.81%
PBT -707 -25,636 -32,861 -33,908 -33,114 -17,101 -13,891 -86.24%
Tax -1,477 -851 308 20 -928 -361 -741 58.31%
NP -2,184 -26,487 -32,553 -33,888 -34,042 -17,462 -14,632 -71.82%
-
NP to SH -1,800 -26,278 -32,343 -33,676 -33,843 -17,450 -14,394 -74.96%
-
Tax Rate - - - - - - - -
Total Cost 157,778 161,675 152,915 133,771 112,174 83,439 63,998 82.39%
-
Net Worth 367,909 322,242 290,604 295,985 295,985 301,652 299,253 14.74%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 367,909 322,242 290,604 295,985 295,985 301,652 299,253 14.74%
NOSH 783,761 781,198 538,630 538,630 538,156 538,630 482,666 38.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -1.40% -19.59% -27.05% -33.93% -43.57% -26.47% -29.64% -
ROE -0.49% -8.15% -11.13% -11.38% -11.43% -5.78% -4.81% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.88 19.51 22.37 18.56 14.52 12.90 10.23 55.66%
EPS -0.23 -3.79 -6.01 -6.26 -6.29 -3.41 -2.98 -81.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.465 0.54 0.55 0.55 0.59 0.62 -16.84%
Adjusted Per Share Value based on latest NOSH - 538,630
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.16 18.39 16.37 13.58 10.63 8.97 6.71 114.89%
EPS -0.24 -3.57 -4.40 -4.58 -4.60 -2.37 -1.96 -75.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5004 0.4383 0.3952 0.4026 0.4026 0.4103 0.407 14.75%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.215 0.225 0.235 0.30 0.36 0.385 0.47 -
P/RPS 1.08 1.15 1.05 1.62 2.48 2.98 4.60 -61.90%
P/EPS -93.50 -5.93 -3.91 -4.79 -5.72 -11.28 -15.76 227.36%
EY -1.07 -16.85 -25.57 -20.86 -17.47 -8.87 -6.35 -69.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.44 0.55 0.65 0.65 0.76 -28.42%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 28/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 -
Price 0.23 0.205 0.19 0.28 0.35 0.39 0.435 -
P/RPS 1.16 1.05 0.85 1.51 2.41 3.02 4.25 -57.88%
P/EPS -100.02 -5.41 -3.16 -4.47 -5.57 -11.43 -14.59 260.45%
EY -1.00 -18.50 -31.63 -22.35 -17.97 -8.75 -6.86 -72.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.44 0.35 0.51 0.64 0.66 0.70 -21.14%

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