[MAXIM] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -36.42%
YoY- -19.3%
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 62,768 66,742 66,282 66,958 66,528 55,152 52,066 13.25%
PBT -936 11,886 12,316 10,758 18,004 30,107 21,056 -
Tax -932 -1,675 -145 64 -984 -1,304 -821 8.81%
NP -1,868 10,211 12,170 10,822 17,020 28,803 20,234 -
-
NP to SH -1,868 10,211 12,170 10,822 17,020 28,803 20,234 -
-
Tax Rate - 14.09% 1.18% -0.59% 5.47% 4.33% 3.90% -
Total Cost 64,636 56,531 54,112 56,136 49,508 26,349 31,832 60.28%
-
Net Worth 390,082 230,886 219,584 135,751 138,893 139,048 121,407 117.58%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,438 - - - 99 - -
Div Payout % - 23.89% - - - 0.34% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 390,082 230,886 219,584 135,751 138,893 139,048 121,407 117.58%
NOSH 274,705 162,595 275,917 110,367 110,233 110,356 110,370 83.55%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -2.98% 15.30% 18.36% 16.16% 25.58% 52.22% 38.86% -
ROE -0.48% 4.42% 5.54% 7.97% 12.25% 20.71% 16.67% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 22.85 41.05 45.58 60.67 60.35 49.98 47.17 -38.29%
EPS -0.68 6.28 9.79 9.80 15.44 26.10 18.33 -
DPS 0.00 1.50 0.00 0.00 0.00 0.09 0.00 -
NAPS 1.42 1.42 1.51 1.23 1.26 1.26 1.10 18.53%
Adjusted Per Share Value based on latest NOSH - 110,367
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.54 9.08 9.01 9.11 9.05 7.50 7.08 13.30%
EPS -0.25 1.39 1.66 1.47 2.31 3.92 2.75 -
DPS 0.00 0.33 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.5305 0.314 0.2986 0.1846 0.1889 0.1891 0.1651 117.59%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.46 0.94 1.07 1.57 1.68 1.85 1.68 -
P/RPS 2.01 2.29 2.35 2.59 2.78 3.70 3.56 -31.66%
P/EPS -67.65 14.97 12.78 16.01 10.88 7.09 9.16 -
EY -1.48 6.68 7.82 6.25 9.19 14.11 10.91 -
DY 0.00 1.60 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.32 0.66 0.71 1.28 1.33 1.47 1.53 -64.73%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 -
Price 0.49 0.59 1.00 1.23 1.50 1.70 1.89 -
P/RPS 2.14 1.44 2.19 2.03 2.49 3.40 4.01 -34.18%
P/EPS -72.06 9.39 11.95 12.54 9.72 6.51 10.31 -
EY -1.39 10.64 8.37 7.97 10.29 15.35 9.70 -
DY 0.00 2.54 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.35 0.42 0.66 1.00 1.19 1.35 1.72 -65.37%

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