[MAXIM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -60.27%
YoY- 295.84%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 57,880 54,801 53,774 51,722 51,724 40,516 41,486 24.83%
PBT 1,316 54,482 27,369 39,940 98,368 -31,491 -32,568 -
Tax -1,292 -13,533 -1,417 -1,418 -1,416 -634 -445 103.38%
NP 24 40,949 25,952 38,522 96,952 -32,125 -33,013 -
-
NP to SH 24 40,949 25,952 38,522 96,952 -32,125 -33,013 -
-
Tax Rate 98.18% 24.84% 5.18% 3.55% 1.44% - - -
Total Cost 57,856 13,852 27,822 13,200 -45,228 72,641 74,499 -15.49%
-
Net Worth 35,399 65,111 35,308 35,321 39,734 15,451 23,181 32.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 35,399 65,111 35,308 35,321 39,734 15,451 23,181 32.57%
NOSH 60,000 110,357 110,340 110,378 110,373 110,368 110,387 -33.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.04% 74.72% 48.26% 74.48% 187.44% -79.29% -79.58% -
ROE 0.07% 62.89% 73.50% 109.06% 244.00% -207.91% -142.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 96.47 49.66 48.74 46.86 46.86 36.71 37.58 87.37%
EPS 0.04 37.10 23.52 34.90 87.84 -29.11 -29.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.32 0.32 0.36 0.14 0.21 98.98%
Adjusted Per Share Value based on latest NOSH - 110,354
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.87 7.45 7.31 7.03 7.03 5.51 5.64 24.84%
EPS 0.00 5.57 3.53 5.24 13.19 -4.37 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0886 0.048 0.048 0.054 0.021 0.0315 32.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.98 0.80 0.74 0.38 0.37 0.39 0.37 -
P/RPS 1.02 1.61 1.52 0.81 0.79 1.06 0.98 2.70%
P/EPS 2,450.00 2.16 3.15 1.09 0.42 -1.34 -1.24 -
EY 0.04 46.38 31.78 91.84 237.41 -74.63 -80.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.36 2.31 1.19 1.03 2.79 1.76 -3.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 29/08/03 23/05/03 27/02/03 29/11/02 -
Price 0.94 1.03 0.66 0.80 0.30 0.40 0.47 -
P/RPS 0.97 2.07 1.35 1.71 0.64 1.09 1.25 -15.54%
P/EPS 2,350.00 2.78 2.81 2.29 0.34 -1.37 -1.57 -
EY 0.04 36.02 35.64 43.63 292.80 -72.77 -63.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.75 2.06 2.50 0.83 2.86 2.24 -20.41%

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