[MAXIM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 338.48%
YoY- -83.37%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 73,522 73,540 891,693 66,570 60,226 57,880 54,801 21.66%
PBT 14,486 12,316 12,842 6,316 1,864 1,316 54,482 -58.68%
Tax -1,938 -1,940 -4,420 -2,001 -880 -1,292 -13,533 -72.66%
NP 12,548 10,376 8,422 4,314 984 24 40,949 -54.58%
-
NP to SH 12,548 10,376 8,422 4,314 984 24 40,949 -54.58%
-
Tax Rate 13.38% 15.75% 34.42% 31.68% 47.21% 98.18% 24.84% -
Total Cost 60,974 63,164 883,271 62,256 59,242 57,856 13,852 168.83%
-
Net Worth 76,215 73,956 71,738 66,266 63,413 35,399 65,111 11.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 2,945 - - - -
Div Payout % - - - 68.26% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 76,215 73,956 71,738 66,266 63,413 35,399 65,111 11.07%
NOSH 110,457 110,382 110,366 110,443 109,333 60,000 110,357 0.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.07% 14.11% 0.94% 6.48% 1.63% 0.04% 74.72% -
ROE 16.46% 14.03% 11.74% 6.51% 1.55% 0.07% 62.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.56 66.62 807.94 60.28 55.08 96.47 49.66 21.58%
EPS 11.36 9.40 7.63 3.91 0.90 0.04 37.10 -54.60%
DPS 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.60 0.58 0.59 0.59 11.01%
Adjusted Per Share Value based on latest NOSH - 110,200
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.00 10.00 121.27 9.05 8.19 7.87 7.45 21.70%
EPS 1.71 1.41 1.15 0.59 0.13 0.00 5.57 -54.52%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.1037 0.1006 0.0976 0.0901 0.0862 0.0481 0.0886 11.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.03 1.86 2.02 1.09 0.98 0.98 0.80 -
P/RPS 3.05 2.79 0.25 1.81 1.78 1.02 1.61 53.16%
P/EPS 17.87 19.79 26.47 27.90 108.89 2,450.00 2.16 309.58%
EY 5.60 5.05 3.78 3.58 0.92 0.04 46.38 -75.60%
DY 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
P/NAPS 2.94 2.78 3.11 1.82 1.69 1.66 1.36 67.26%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 25/05/04 26/02/04 -
Price 2.05 1.93 1.87 1.56 1.01 0.94 1.03 -
P/RPS 3.08 2.90 0.23 2.59 1.83 0.97 2.07 30.36%
P/EPS 18.05 20.53 24.51 39.93 112.22 2,350.00 2.78 248.43%
EY 5.54 4.87 4.08 2.50 0.89 0.04 36.02 -71.32%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 2.97 2.88 2.88 2.60 1.74 1.59 1.75 42.32%

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