[MAXIM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.93%
YoY- 1175.2%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 49,560 73,803 76,277 73,522 73,540 891,693 66,570 -17.87%
PBT 2,068 42,029 49,576 14,486 12,316 12,842 6,316 -52.52%
Tax 1,024 -1,629 -798 -1,938 -1,940 -4,420 -2,001 -
NP 3,092 40,400 48,777 12,548 10,376 8,422 4,314 -19.92%
-
NP to SH 3,092 40,400 48,777 12,548 10,376 8,422 4,314 -19.92%
-
Tax Rate -49.52% 3.88% 1.61% 13.38% 15.75% 34.42% 31.68% -
Total Cost 46,468 33,403 27,500 60,974 63,164 883,271 62,256 -17.73%
-
Net Worth 114,845 113,691 105,941 76,215 73,956 71,738 66,266 44.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 66 - - - - 2,945 -
Div Payout % - 0.16% - - - - 68.26% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 114,845 113,691 105,941 76,215 73,956 71,738 66,266 44.33%
NOSH 110,428 110,379 110,355 110,457 110,382 110,366 110,443 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.24% 54.74% 63.95% 17.07% 14.11% 0.94% 6.48% -
ROE 2.69% 35.53% 46.04% 16.46% 14.03% 11.74% 6.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.88 66.86 69.12 66.56 66.62 807.94 60.28 -17.86%
EPS 2.80 36.61 44.20 11.36 9.40 7.63 3.91 -19.97%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.04 1.03 0.96 0.69 0.67 0.65 0.60 44.34%
Adjusted Per Share Value based on latest NOSH - 110,510
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.74 10.04 10.37 10.00 10.00 121.27 9.05 -17.85%
EPS 0.42 5.49 6.63 1.71 1.41 1.15 0.59 -20.29%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.1562 0.1546 0.1441 0.1037 0.1006 0.0976 0.0901 44.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.75 1.73 2.01 2.03 1.86 2.02 1.09 -
P/RPS 3.90 2.59 2.91 3.05 2.79 0.25 1.81 66.90%
P/EPS 62.50 4.73 4.55 17.87 19.79 26.47 27.90 71.28%
EY 1.60 21.16 21.99 5.60 5.05 3.78 3.58 -41.57%
DY 0.00 0.03 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 1.68 1.68 2.09 2.94 2.78 3.11 1.82 -5.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.72 1.90 1.87 2.05 1.93 1.87 1.56 -
P/RPS 3.83 2.84 2.71 3.08 2.90 0.23 2.59 29.82%
P/EPS 61.43 5.19 4.23 18.05 20.53 24.51 39.93 33.30%
EY 1.63 19.26 23.64 5.54 4.87 4.08 2.50 -24.82%
DY 0.00 0.03 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 1.65 1.84 1.95 2.97 2.88 2.88 2.60 -26.17%

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