[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -67.84%
YoY- -80.26%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 51,722 51,724 40,516 41,486 50,902 44,332 51,784 -0.08%
PBT 39,940 98,368 -31,491 -32,568 -18,068 -6,788 -18,199 -
Tax -1,418 -1,416 -634 -445 18,068 6,788 18,199 -
NP 38,522 96,952 -32,125 -33,013 0 0 0 -
-
NP to SH 38,522 96,952 -32,125 -33,013 -19,670 -7,624 -19,415 -
-
Tax Rate 3.55% 1.44% - - - - - -
Total Cost 13,200 -45,228 72,641 74,499 50,902 44,332 51,784 -59.89%
-
Net Worth 35,321 39,734 15,451 23,181 38,633 47,374 199,779 -68.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 35,321 39,734 15,451 23,181 38,633 47,374 199,779 -68.59%
NOSH 110,378 110,373 110,368 110,387 110,381 110,173 110,375 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 74.48% 187.44% -79.29% -79.58% 0.00% 0.00% 0.00% -
ROE 109.06% 244.00% -207.91% -142.41% -50.91% -16.09% -9.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 46.86 46.86 36.71 37.58 46.11 40.24 46.92 -0.08%
EPS 34.90 87.84 -29.11 -29.91 -17.82 -6.92 -17.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.14 0.21 0.35 0.43 1.81 -68.59%
Adjusted Per Share Value based on latest NOSH - 110,392
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.03 7.03 5.51 5.64 6.92 6.03 7.04 -0.09%
EPS 5.24 13.19 -4.37 -4.49 -2.68 -1.04 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.054 0.021 0.0315 0.0525 0.0644 0.2717 -68.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.37 0.39 0.37 0.36 0.32 0.40 -
P/RPS 0.81 0.79 1.06 0.98 0.78 0.80 0.85 -3.17%
P/EPS 1.09 0.42 -1.34 -1.24 -2.02 -4.62 -2.27 -
EY 91.84 237.41 -74.63 -80.83 -49.50 -21.63 -43.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 2.79 1.76 1.03 0.74 0.22 209.09%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 23/05/03 27/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.80 0.30 0.40 0.47 0.30 0.44 0.34 -
P/RPS 1.71 0.64 1.09 1.25 0.65 1.09 0.72 78.29%
P/EPS 2.29 0.34 -1.37 -1.57 -1.68 -6.36 -1.93 -
EY 43.63 292.80 -72.77 -63.63 -59.40 -15.73 -51.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.83 2.86 2.24 0.86 1.02 0.19 459.98%

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