[MAXIM] YoY Annualized Quarter 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- -106.92%
YoY- -211.75%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 318,714 261,362 160,292 86,010 38,317 5,826 26,942 50.89%
PBT 84,930 25,881 5,401 -38,866 -12,210 88,560 -9,325 -
Tax -14,354 -8,406 -2,718 -722 -708 -440 612 -
NP 70,576 17,474 2,682 -39,589 -12,918 88,120 -8,713 -
-
NP to SH 70,757 17,642 3,549 -39,405 -12,640 88,389 -8,534 -
-
Tax Rate 16.90% 32.48% 50.32% - - 0.50% - -
Total Cost 248,138 243,888 157,609 125,599 51,235 -82,293 35,655 38.13%
-
Net Worth 449,528 384,202 367,909 295,985 254,395 263,205 171,189 17.44%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 449,528 384,202 367,909 295,985 254,395 263,205 171,189 17.44%
NOSH 783,761 783,761 783,761 538,630 489,708 446,110 372,151 13.20%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 22.14% 6.69% 1.67% -46.03% -33.71% 1,512.36% -32.34% -
ROE 15.74% 4.59% 0.96% -13.31% -4.97% 33.58% -4.99% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 40.69 33.37 20.48 15.98 7.83 1.31 7.24 33.30%
EPS 9.04 2.25 0.43 -7.72 -2.79 19.81 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.4905 0.47 0.55 0.52 0.59 0.46 3.75%
Adjusted Per Share Value based on latest NOSH - 538,630
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.35 35.55 21.80 11.70 5.21 0.79 3.66 50.92%
EPS 9.62 2.40 0.48 -5.36 -1.72 12.02 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5225 0.5004 0.4026 0.346 0.358 0.2328 17.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.265 0.27 0.215 0.36 0.405 0.27 0.425 -
P/RPS 0.65 0.81 1.05 2.25 5.17 20.67 5.87 -30.68%
P/EPS 2.93 11.99 47.42 -4.92 -15.68 1.36 -18.53 -
EY 34.09 8.34 2.11 -20.34 -6.38 73.38 -5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.46 0.65 0.78 0.46 0.92 -10.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 15/11/18 23/11/17 15/11/16 30/11/15 27/11/14 -
Price 0.315 0.305 0.23 0.35 0.385 0.31 0.40 -
P/RPS 0.77 0.91 1.12 2.19 4.92 23.73 5.53 -27.98%
P/EPS 3.49 13.54 50.73 -4.78 -14.90 1.56 -17.44 -
EY 28.68 7.38 1.97 -20.92 -6.71 63.91 -5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.49 0.64 0.74 0.53 0.87 -7.35%

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