[MAXIM] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 18.75%
YoY- -50.59%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 489,663 261,586 250,838 135,188 65,977 27,326 12,022 85.38%
PBT -53,818 41,872 24,484 -25,636 -17,101 -7,355 62,808 -
Tax -24,682 -11,834 -6,229 -851 -361 -536 -1,206 65.31%
NP -78,500 30,038 18,255 -26,487 -17,462 -7,891 61,602 -
-
NP to SH -77,812 30,799 18,613 -26,278 -17,450 -7,417 61,853 -
-
Tax Rate - 28.26% 25.44% - - - 1.92% -
Total Cost 568,163 231,548 232,583 161,675 83,439 35,217 -49,580 -
-
Net Worth 450,336 412,635 382,244 322,242 301,652 221,898 267,110 9.08%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 12,526 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 450,336 412,635 382,244 322,242 301,652 221,898 267,110 9.08%
NOSH 1,253,149 783,761 783,761 781,198 538,630 418,676 445,183 18.80%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -16.03% 11.48% 7.28% -19.59% -26.47% -28.88% 512.41% -
ROE -17.28% 7.46% 4.87% -8.15% -5.78% -3.34% 23.16% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.09 33.40 32.02 19.51 12.90 6.53 2.70 56.05%
EPS -6.21 3.93 2.38 -3.79 -3.41 -1.77 13.89 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.5268 0.488 0.465 0.59 0.53 0.60 -8.17%
Adjusted Per Share Value based on latest NOSH - 781,198
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.60 35.58 34.12 18.39 8.97 3.72 1.64 85.29%
EPS -10.58 4.19 2.53 -3.57 -2.37 -1.01 8.41 -
DPS 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6125 0.5612 0.5199 0.4383 0.4103 0.3018 0.3633 9.08%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.25 0.28 0.285 0.225 0.385 0.41 0.305 -
P/RPS 0.64 0.84 0.89 1.15 2.98 6.28 11.29 -37.99%
P/EPS -4.02 7.12 11.99 -5.93 -11.28 -23.14 2.20 -
EY -24.85 14.04 8.34 -16.85 -8.87 -4.32 45.55 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.53 0.58 0.48 0.65 0.77 0.51 5.41%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 28/08/18 29/08/17 25/08/16 25/08/15 -
Price 0.25 0.315 0.295 0.205 0.39 0.455 0.285 -
P/RPS 0.64 0.94 0.92 1.05 3.02 6.97 10.55 -37.28%
P/EPS -4.02 8.01 12.41 -5.41 -11.43 -25.68 2.05 -
EY -24.85 12.48 8.06 -18.50 -8.75 -3.89 48.75 -
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.60 0.44 0.66 0.86 0.47 6.85%

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