[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -32.63%
YoY- 178.61%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 60,226 57,880 54,801 53,774 51,722 51,724 40,516 30.27%
PBT 1,864 1,316 54,482 27,369 39,940 98,368 -31,491 -
Tax -880 -1,292 -13,533 -1,417 -1,418 -1,416 -634 24.45%
NP 984 24 40,949 25,952 38,522 96,952 -32,125 -
-
NP to SH 984 24 40,949 25,952 38,522 96,952 -32,125 -
-
Tax Rate 47.21% 98.18% 24.84% 5.18% 3.55% 1.44% - -
Total Cost 59,242 57,856 13,852 27,822 13,200 -45,228 72,641 -12.72%
-
Net Worth 63,413 35,399 65,111 35,308 35,321 39,734 15,451 156.55%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 63,413 35,399 65,111 35,308 35,321 39,734 15,451 156.55%
NOSH 109,333 60,000 110,357 110,340 110,378 110,373 110,368 -0.62%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.63% 0.04% 74.72% 48.26% 74.48% 187.44% -79.29% -
ROE 1.55% 0.07% 62.89% 73.50% 109.06% 244.00% -207.91% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 55.08 96.47 49.66 48.74 46.86 46.86 36.71 31.09%
EPS 0.90 0.04 37.10 23.52 34.90 87.84 -29.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.59 0.32 0.32 0.36 0.14 158.17%
Adjusted Per Share Value based on latest NOSH - 112,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 8.19 7.87 7.45 7.31 7.03 7.03 5.51 30.27%
EPS 0.13 0.00 5.57 3.53 5.24 13.19 -4.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.0481 0.0886 0.048 0.048 0.054 0.021 156.58%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.98 0.98 0.80 0.74 0.38 0.37 0.39 -
P/RPS 1.78 1.02 1.61 1.52 0.81 0.79 1.06 41.32%
P/EPS 108.89 2,450.00 2.16 3.15 1.09 0.42 -1.34 -
EY 0.92 0.04 46.38 31.78 91.84 237.41 -74.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.66 1.36 2.31 1.19 1.03 2.79 -28.43%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 25/05/04 26/02/04 20/11/03 29/08/03 23/05/03 27/02/03 -
Price 1.01 0.94 1.03 0.66 0.80 0.30 0.40 -
P/RPS 1.83 0.97 2.07 1.35 1.71 0.64 1.09 41.30%
P/EPS 112.22 2,350.00 2.78 2.81 2.29 0.34 -1.37 -
EY 0.89 0.04 36.02 35.64 43.63 292.80 -72.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.59 1.75 2.06 2.50 0.83 2.86 -28.22%

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