[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 57.79%
YoY- 227.47%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 66,570 60,226 57,880 54,801 53,774 51,722 51,724 18.26%
PBT 6,316 1,864 1,316 54,482 27,369 39,940 98,368 -83.88%
Tax -2,001 -880 -1,292 -13,533 -1,417 -1,418 -1,416 25.84%
NP 4,314 984 24 40,949 25,952 38,522 96,952 -87.37%
-
NP to SH 4,314 984 24 40,949 25,952 38,522 96,952 -87.37%
-
Tax Rate 31.68% 47.21% 98.18% 24.84% 5.18% 3.55% 1.44% -
Total Cost 62,256 59,242 57,856 13,852 27,822 13,200 -45,228 -
-
Net Worth 66,266 63,413 35,399 65,111 35,308 35,321 39,734 40.50%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,945 - - - - - - -
Div Payout % 68.26% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 66,266 63,413 35,399 65,111 35,308 35,321 39,734 40.50%
NOSH 110,443 109,333 60,000 110,357 110,340 110,378 110,373 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.48% 1.63% 0.04% 74.72% 48.26% 74.48% 187.44% -
ROE 6.51% 1.55% 0.07% 62.89% 73.50% 109.06% 244.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.28 55.08 96.47 49.66 48.74 46.86 46.86 18.22%
EPS 3.91 0.90 0.04 37.10 23.52 34.90 87.84 -87.36%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.59 0.59 0.32 0.32 0.36 40.44%
Adjusted Per Share Value based on latest NOSH - 110,369
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.05 8.19 7.87 7.45 7.31 7.03 7.03 18.28%
EPS 0.59 0.13 0.00 5.57 3.53 5.24 13.19 -87.32%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0901 0.0862 0.0481 0.0886 0.048 0.048 0.054 40.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.09 0.98 0.98 0.80 0.74 0.38 0.37 -
P/RPS 1.81 1.78 1.02 1.61 1.52 0.81 0.79 73.53%
P/EPS 27.90 108.89 2,450.00 2.16 3.15 1.09 0.42 1527.73%
EY 3.58 0.92 0.04 46.38 31.78 91.84 237.41 -93.84%
DY 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.69 1.66 1.36 2.31 1.19 1.03 46.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 25/05/04 26/02/04 20/11/03 29/08/03 23/05/03 -
Price 1.56 1.01 0.94 1.03 0.66 0.80 0.30 -
P/RPS 2.59 1.83 0.97 2.07 1.35 1.71 0.64 153.30%
P/EPS 39.93 112.22 2,350.00 2.78 2.81 2.29 0.34 2277.44%
EY 2.50 0.89 0.04 36.02 35.64 43.63 292.80 -95.78%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.74 1.59 1.75 2.06 2.50 0.83 113.64%

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