[MAXIM] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -4.55%
YoY- -121.46%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 303,863 221,284 120,362 49,366 18,676 19,486 19,493 57.98%
PBT 47,319 17,428 -32,861 -13,891 67,518 -12,835 -44,677 -
Tax -12,950 -5,151 308 -741 -749 -671 -504 71.69%
NP 34,369 12,277 -32,553 -14,632 66,769 -13,506 -45,181 -
-
NP to SH 35,133 12,637 -32,343 -14,394 67,060 -13,292 -43,873 -
-
Tax Rate 27.37% 29.56% - - 1.11% - - -
Total Cost 269,494 209,007 152,915 63,998 -48,093 32,992 64,674 26.82%
-
Net Worth 411,773 375,977 290,604 299,253 256,008 191,855 170,749 15.78%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 411,773 375,977 290,604 299,253 256,008 191,855 170,749 15.78%
NOSH 783,761 783,761 538,630 482,666 433,913 436,034 371,194 13.25%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 11.31% 5.55% -27.05% -29.64% 357.51% -69.31% -231.78% -
ROE 8.53% 3.36% -11.13% -4.81% 26.19% -6.93% -25.69% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.79 28.25 22.37 10.23 4.30 4.47 5.25 39.51%
EPS 4.49 1.61 -6.01 -2.98 15.45 -3.05 -11.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5257 0.48 0.54 0.62 0.59 0.44 0.46 2.24%
Adjusted Per Share Value based on latest NOSH - 482,666
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 41.33 30.10 16.37 6.71 2.54 2.65 2.65 57.99%
EPS 4.78 1.72 -4.40 -1.96 9.12 -1.81 -5.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5113 0.3952 0.407 0.3482 0.2609 0.2322 15.78%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.175 0.205 0.235 0.47 0.36 0.37 0.495 -
P/RPS 0.45 0.73 1.05 4.60 8.36 8.28 9.43 -39.74%
P/EPS 3.90 12.71 -3.91 -15.76 2.33 -12.14 -4.19 -
EY 25.63 7.87 -25.57 -6.35 42.93 -8.24 -23.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.44 0.76 0.61 0.84 1.08 -17.91%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 02/06/20 30/05/19 24/05/18 25/05/17 19/05/16 27/05/15 29/05/14 -
Price 0.215 0.25 0.19 0.435 0.37 0.345 0.46 -
P/RPS 0.55 0.88 0.85 4.25 8.60 7.72 8.76 -36.92%
P/EPS 4.79 15.50 -3.16 -14.59 2.39 -11.32 -3.89 -
EY 20.86 6.45 -31.63 -6.86 41.77 -8.84 -25.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.35 0.70 0.63 0.78 1.00 -13.79%

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