[MAXIM] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -26.95%
YoY- 178.8%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 57,706 150,904 83,358 51,768 35,375 13,624 8,809 36.74%
PBT 2,072 -124,667 15,685 3,024 -4,758 -3,963 1,294 8.15%
Tax -547 -11,282 -4,542 172 562 -386 -118 29.09%
NP 1,525 -135,949 11,143 3,196 -4,196 -4,349 1,176 4.42%
-
NP to SH 1,591 -135,823 11,784 3,248 -4,122 -4,288 1,233 4.33%
-
Tax Rate 26.40% - 28.96% -5.69% - - 9.12% -
Total Cost 56,181 286,853 72,215 48,572 39,571 17,973 7,633 39.42%
-
Net Worth 444,073 370,941 396,029 371,278 295,985 249,508 272,005 8.50%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 444,073 370,941 396,029 371,278 295,985 249,508 272,005 8.50%
NOSH 1,253,149 1,253,149 783,761 783,761 538,630 489,708 461,025 18.11%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.64% -90.09% 13.37% 6.17% -11.86% -31.92% 13.35% -
ROE 0.36% -36.62% 2.98% 0.87% -1.39% -1.72% 0.45% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.61 13.92 10.64 6.61 6.57 2.78 1.91 15.80%
EPS 0.13 -12.53 1.50 0.41 -0.77 -0.88 0.26 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3545 0.3421 0.5056 0.474 0.55 0.51 0.59 -8.13%
Adjusted Per Share Value based on latest NOSH - 783,761
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.85 20.52 11.34 7.04 4.81 1.85 1.20 36.71%
EPS 0.22 -18.47 1.60 0.44 -0.56 -0.58 0.17 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.604 0.5045 0.5386 0.505 0.4026 0.3393 0.3699 8.50%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.235 0.34 0.30 0.20 0.30 0.385 0.32 -
P/RPS 5.10 2.44 2.82 3.03 4.56 13.83 16.75 -17.96%
P/EPS 185.03 -2.71 19.94 48.23 -39.17 -43.93 119.65 7.52%
EY 0.54 -36.84 5.01 2.07 -2.55 -2.28 0.84 -7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.99 0.59 0.42 0.55 0.75 0.54 3.39%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 27/02/20 28/02/19 27/02/18 23/02/17 29/02/16 -
Price 0.225 0.30 0.25 0.24 0.28 0.42 0.32 -
P/RPS 4.88 2.16 2.35 3.63 4.26 15.08 16.75 -18.56%
P/EPS 177.15 -2.39 16.62 57.88 -36.56 -47.92 119.65 6.75%
EY 0.56 -41.75 6.02 1.73 -2.74 -2.09 0.84 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.88 0.49 0.51 0.51 0.82 0.54 2.60%

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