[MAXIM] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 138.2%
YoY- 211.65%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 89,896 167,788 534,184 427,040 329,108 131,920 50,004 10.26%
PBT 15,768 3,508 49,200 79,720 30,828 -10,584 -14,772 -
Tax -5,476 -2,388 -11,220 -20,288 -11,876 1,260 108 -
NP 10,292 1,120 37,980 59,432 18,952 -9,324 -14,664 -
-
NP to SH 7,036 1,452 38,116 59,588 19,120 -9,148 -14,480 -
-
Tax Rate 34.73% 68.07% 22.80% 25.45% 38.52% - - -
Total Cost 79,604 166,668 496,204 367,608 310,156 141,244 64,668 3.52%
-
Net Worth 466,871 444,449 438,185 411,773 375,977 290,604 299,253 7.69%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 466,871 444,449 438,185 411,773 375,977 290,604 299,253 7.69%
NOSH 1,253,149 1,253,149 1,253,149 783,761 783,761 538,630 482,666 17.22%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.45% 0.67% 7.11% 13.92% 5.76% -7.07% -29.33% -
ROE 1.51% 0.33% 8.70% 14.47% 5.09% -3.15% -4.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.18 13.39 42.64 54.52 42.02 24.51 10.36 -5.92%
EPS 0.56 0.12 3.04 7.60 2.44 -1.68 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3727 0.3548 0.3498 0.5257 0.48 0.54 0.62 -8.12%
Adjusted Per Share Value based on latest NOSH - 783,761
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 12.23 22.82 72.65 58.08 44.76 17.94 6.80 10.27%
EPS 0.96 0.20 5.18 8.10 2.60 -1.24 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.635 0.6045 0.596 0.56 0.5113 0.3952 0.407 7.69%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.21 0.21 0.285 0.175 0.205 0.235 0.47 -
P/RPS 2.93 1.57 0.67 0.32 0.49 0.96 4.54 -7.03%
P/EPS 37.39 181.17 9.37 2.30 8.40 -13.82 -15.67 -
EY 2.67 0.55 10.68 43.47 11.91 -7.23 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.81 0.33 0.43 0.44 0.76 -4.96%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 26/05/22 27/05/21 02/06/20 30/05/19 24/05/18 25/05/17 -
Price 0.195 0.20 0.265 0.215 0.25 0.19 0.435 -
P/RPS 2.72 1.49 0.62 0.39 0.60 0.78 4.20 -6.98%
P/EPS 34.72 172.54 8.71 2.83 10.24 -11.18 -14.50 -
EY 2.88 0.58 11.48 35.38 9.76 -8.95 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.76 0.41 0.52 0.35 0.70 -4.83%

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