[MAXIM] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -93.94%
YoY- -310.37%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 322,394 247,790 155,594 78,132 37,547 6,753 33,042 46.12%
PBT 79,383 22,435 -707 -33,114 -7,864 58,171 -19,402 -
Tax -15,308 -6,133 -1,477 -928 -649 -1,488 668 -
NP 64,075 16,302 -2,184 -34,042 -8,513 56,683 -18,734 -
-
NP to SH 64,852 16,480 -1,800 -33,843 -8,247 56,956 -18,536 -
-
Tax Rate 19.28% 27.34% - - - 2.56% - -
Total Cost 258,319 231,488 157,778 112,174 46,060 -49,930 51,776 30.68%
-
Net Worth 449,528 384,202 367,909 295,985 254,395 254,970 171,514 17.40%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 449,528 384,202 367,909 295,985 254,395 254,970 171,514 17.40%
NOSH 783,761 783,761 783,761 538,156 489,223 432,153 372,857 13.16%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 19.87% 6.58% -1.40% -43.57% -22.67% 839.38% -56.70% -
ROE 14.43% 4.29% -0.49% -11.43% -3.24% 22.34% -10.81% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 41.16 31.63 19.88 14.52 7.67 1.56 8.86 29.14%
EPS 8.28 2.10 -0.23 -6.29 -1.69 13.18 -4.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5739 0.4905 0.47 0.55 0.52 0.59 0.46 3.75%
Adjusted Per Share Value based on latest NOSH - 538,630
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.85 33.70 21.16 10.63 5.11 0.92 4.49 46.15%
EPS 8.82 2.24 -0.24 -4.60 -1.12 7.75 -2.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6114 0.5225 0.5004 0.4026 0.346 0.3468 0.2333 17.40%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.265 0.27 0.215 0.36 0.405 0.27 0.425 -
P/RPS 0.64 0.85 1.08 2.48 5.28 17.28 4.80 -28.50%
P/EPS 3.20 12.83 -93.50 -5.72 -24.03 2.05 -8.55 -
EY 31.24 7.79 -1.07 -17.47 -4.16 48.81 -11.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.46 0.65 0.78 0.46 0.92 -10.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 28/11/19 15/11/18 23/11/17 15/11/16 30/11/15 27/11/14 -
Price 0.315 0.305 0.23 0.35 0.385 0.31 0.40 -
P/RPS 0.77 0.96 1.16 2.41 5.02 19.84 4.51 -25.49%
P/EPS 3.80 14.50 -100.02 -5.57 -22.84 2.35 -8.05 -
EY 26.28 6.90 -1.00 -17.97 -4.38 42.51 -12.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.62 0.49 0.64 0.74 0.53 0.87 -7.35%

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