[MAXIM] YoY Annualized Quarter 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- 14.54%
YoY- -144.6%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 389,940 279,380 171,987 99,883 42,362 13,179 22,590 60.69%
PBT -59,225 35,096 7,075 -33,908 -13,121 67,714 -15,243 25.35%
Tax -23,792 -10,847 -1,867 20 -917 -448 -699 79.92%
NP -83,017 24,249 5,208 -33,888 -14,038 67,266 -15,942 31.62%
-
NP to SH -82,755 25,016 5,393 -33,676 -13,768 67,525 -15,737 31.83%
-
Tax Rate - 30.91% 26.39% - - 0.66% - -
Total Cost 472,957 255,131 166,779 133,771 56,400 -54,087 38,532 51.82%
-
Net Worth 370,941 396,029 371,278 295,985 249,508 263,430 166,991 14.21%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 370,941 396,029 371,278 295,985 249,508 263,430 166,991 14.21%
NOSH 1,253,149 783,761 783,761 538,630 489,708 446,491 379,526 22.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -21.29% 8.68% 3.03% -33.93% -33.14% 510.40% -70.57% -
ROE -22.31% 6.32% 1.45% -11.38% -5.52% 25.63% -9.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.96 35.67 21.96 18.56 8.66 2.95 5.95 34.92%
EPS -9.63 3.19 0.77 -6.48 -2.93 15.12 -3.57 17.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3421 0.5056 0.474 0.55 0.51 0.59 0.44 -4.10%
Adjusted Per Share Value based on latest NOSH - 538,630
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 53.03 38.00 23.39 13.58 5.76 1.79 3.07 60.70%
EPS -11.26 3.40 0.73 -4.58 -1.87 9.18 -2.14 31.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5045 0.5386 0.505 0.4026 0.3393 0.3583 0.2271 14.21%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.34 0.30 0.20 0.30 0.385 0.32 0.335 -
P/RPS 0.95 0.84 0.91 1.62 4.45 10.84 5.63 -25.64%
P/EPS -4.45 9.39 29.05 -4.79 -13.68 2.12 -8.08 -9.45%
EY -22.45 10.65 3.44 -20.86 -7.31 47.26 -12.38 10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.59 0.42 0.55 0.75 0.54 0.76 4.50%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 27/02/18 23/02/17 29/02/16 25/02/15 -
Price 0.30 0.25 0.24 0.28 0.42 0.32 0.35 -
P/RPS 0.83 0.70 1.09 1.51 4.85 10.84 5.88 -27.82%
P/EPS -3.93 7.83 34.86 -4.47 -14.92 2.12 -8.44 -11.95%
EY -25.44 12.77 2.87 -22.35 -6.70 47.26 -11.85 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.49 0.51 0.51 0.82 0.54 0.80 1.59%

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