[MAXIM] YoY 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- 79.42%
YoY- 3.87%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
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 150,904 83,358 51,768 35,375 13,624 8,809 2,383 99.52%
PBT -124,667 15,685 3,024 -4,758 -3,963 1,294 -8,249 57.17%
Tax -11,282 -4,542 172 562 -386 -118 -1,158 46.09%
NP -135,949 11,143 3,196 -4,196 -4,349 1,176 -9,407 56.00%
-
NP to SH -135,823 11,784 3,248 -4,122 -4,288 1,233 -9,336 56.17%
-
Tax Rate - 28.96% -5.69% - - 9.12% - -
Total Cost 286,853 72,215 48,572 39,571 17,973 7,633 11,790 70.14%
-
Net Worth 370,941 396,029 371,278 295,985 249,508 272,005 183,015 12.48%
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 370,941 396,029 371,278 295,985 249,508 272,005 183,015 12.48%
NOSH 1,253,149 783,761 783,761 538,630 489,708 461,025 415,943 20.15%
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 -90.09% 13.37% 6.17% -11.86% -31.92% 13.35% -394.75% -
ROE -36.62% 2.98% 0.87% -1.39% -1.72% 0.45% -5.10% -
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 13.92 10.64 6.61 6.57 2.78 1.91 0.57 70.24%
EPS -12.53 1.50 0.41 -0.77 -0.88 0.26 -2.01 35.62%
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 20.52 11.34 7.04 4.81 1.85 1.20 0.32 99.93%
EPS -18.47 1.60 0.44 -0.56 -0.58 0.17 -1.27 56.17%
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 0.3699 0.2489 12.48%
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 2.44 2.82 3.03 4.56 13.83 16.75 58.47 -41.07%
P/EPS -2.71 19.94 48.23 -39.17 -43.93 119.65 -14.93 -24.73%
EY -36.84 5.01 2.07 -2.55 -2.28 0.84 -6.70 32.81%
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 2.16 2.35 3.63 4.26 15.08 16.75 61.09 -42.68%
P/EPS -2.39 16.62 57.88 -36.56 -47.92 119.65 -15.59 -26.82%
EY -41.75 6.02 1.73 -2.74 -2.09 0.84 -6.41 36.61%
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