[MAXIM] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -23.61%
YoY- 529.08%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 171,987 99,883 42,362 13,179 22,590 16,513 496 164.93%
PBT 7,075 -33,908 -13,121 67,714 -15,243 -47,721 -31,407 -
Tax -1,867 20 -917 -448 -699 315 -1,875 -0.07%
NP 5,208 -33,888 -14,038 67,266 -15,942 -47,406 -33,282 -
-
NP to SH 5,393 -33,676 -13,768 67,525 -15,737 -47,206 -32,918 -
-
Tax Rate 26.39% - - 0.66% - - - -
Total Cost 166,779 133,771 56,400 -54,087 38,532 63,919 33,778 30.47%
-
Net Worth 371,278 295,985 249,508 263,430 166,991 172,238 192,400 11.57%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 371,278 295,985 249,508 263,430 166,991 172,238 192,400 11.57%
NOSH 783,761 538,630 489,708 446,491 379,526 366,464 320,668 16.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.03% -33.93% -33.14% 510.40% -70.57% -287.08% -6,710.08% -
ROE 1.45% -11.38% -5.52% 25.63% -9.42% -27.41% -17.11% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 21.96 18.56 8.66 2.95 5.95 4.51 0.15 129.48%
EPS 0.77 -6.48 -2.93 15.12 -3.57 -12.60 -10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.55 0.51 0.59 0.44 0.47 0.60 -3.85%
Adjusted Per Share Value based on latest NOSH - 461,025
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.39 13.58 5.76 1.79 3.07 2.25 0.07 163.30%
EPS 0.73 -4.58 -1.87 9.18 -2.14 -6.42 -4.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.505 0.4026 0.3393 0.3583 0.2271 0.2343 0.2617 11.57%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.20 0.30 0.385 0.32 0.335 0.37 0.31 -
P/RPS 0.91 1.62 4.45 10.84 5.63 8.21 200.42 -59.29%
P/EPS 29.05 -4.79 -13.68 2.12 -8.08 -2.87 -3.02 -
EY 3.44 -20.86 -7.31 47.26 -12.38 -34.81 -33.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.55 0.75 0.54 0.76 0.79 0.52 -3.49%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 23/02/17 29/02/16 25/02/15 27/02/14 27/02/13 -
Price 0.24 0.28 0.42 0.32 0.35 0.535 0.285 -
P/RPS 1.09 1.51 4.85 10.84 5.88 11.87 184.25 -57.45%
P/EPS 34.86 -4.47 -14.92 2.12 -8.44 -4.15 -2.78 -
EY 2.87 -22.35 -6.70 47.26 -11.85 -24.08 -36.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.82 0.54 0.80 1.14 0.47 1.36%

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