[MAXIM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 53.28%
YoY- -1695.88%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 13,609 3,388 8,657 3,554 151 124 148 112.30%
PBT -3,264 -2,755 1,882 -8,864 1,195 -3,306 6,735 -
Tax -234 -121 161 294 -707 -398 -328 -5.46%
NP -3,498 -2,876 2,043 -8,570 488 -3,704 6,407 -
-
NP to SH -3,639 -2,809 2,088 -8,522 534 -3,704 -26,232 -28.02%
-
Tax Rate - - -8.55% - 59.16% - 4.87% -
Total Cost 17,107 6,264 6,614 12,124 -337 3,828 -6,259 -
-
Net Worth 254,395 254,970 171,514 182,875 0 261,786 295,766 -2.47%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 254,395 254,970 171,514 182,875 0 261,786 295,766 -2.47%
NOSH 489,708 432,153 372,857 365,751 287,058 278,496 276,417 9.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -25.70% -84.89% 23.60% -241.14% 323.18% -2,987.10% 4,329.05% -
ROE -1.43% -1.10% 1.22% -4.66% 0.00% -1.41% -8.87% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.78 0.78 2.32 0.97 0.05 0.04 0.05 95.24%
EPS -0.71 -0.65 0.56 -2.33 0.16 -1.33 -9.49 -35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.59 0.46 0.50 0.00 0.94 1.07 -11.32%
Adjusted Per Share Value based on latest NOSH - 365,751
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.85 0.46 1.18 0.48 0.02 0.02 0.02 112.51%
EPS -0.49 -0.38 0.28 -1.16 0.07 -0.50 -3.57 -28.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.3468 0.2333 0.2487 0.00 0.356 0.4023 -2.47%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.405 0.27 0.425 0.305 0.28 0.54 0.23 -
P/RPS 14.56 34.44 18.30 31.39 532.29 1,212.81 429.57 -43.08%
P/EPS -54.45 -41.54 75.89 -13.09 150.52 -40.60 -2.42 67.94%
EY -1.84 -2.41 1.32 -7.64 0.66 -2.46 -41.26 -40.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.46 0.92 0.61 0.00 0.57 0.21 24.42%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 30/11/15 27/11/14 29/11/13 28/11/12 29/11/11 29/11/10 -
Price 0.385 0.31 0.40 0.355 0.29 0.68 0.22 -
P/RPS 13.84 39.54 17.23 36.53 551.31 1,527.24 410.89 -43.14%
P/EPS -51.76 -47.69 71.43 -15.24 155.89 -51.13 -2.32 67.70%
EY -1.93 -2.10 1.40 -6.56 0.64 -1.96 -43.14 -40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.53 0.87 0.71 0.00 0.72 0.21 23.33%

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