[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 95.19%
YoY- -79.43%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 76,277 73,522 73,540 891,693 66,570 60,226 57,880 20.18%
PBT 49,576 14,486 12,316 12,842 6,316 1,864 1,316 1021.29%
Tax -798 -1,938 -1,940 -4,420 -2,001 -880 -1,292 -27.45%
NP 48,777 12,548 10,376 8,422 4,314 984 24 15870.69%
-
NP to SH 48,777 12,548 10,376 8,422 4,314 984 24 15870.69%
-
Tax Rate 1.61% 13.38% 15.75% 34.42% 31.68% 47.21% 98.18% -
Total Cost 27,500 60,974 63,164 883,271 62,256 59,242 57,856 -39.06%
-
Net Worth 105,941 76,215 73,956 71,738 66,266 63,413 35,399 107.53%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 2,945 - - -
Div Payout % - - - - 68.26% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 105,941 76,215 73,956 71,738 66,266 63,413 35,399 107.53%
NOSH 110,355 110,457 110,382 110,366 110,443 109,333 60,000 50.06%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 63.95% 17.07% 14.11% 0.94% 6.48% 1.63% 0.04% -
ROE 46.04% 16.46% 14.03% 11.74% 6.51% 1.55% 0.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.12 66.56 66.62 807.94 60.28 55.08 96.47 -19.91%
EPS 44.20 11.36 9.40 7.63 3.91 0.90 0.04 10542.82%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
NAPS 0.96 0.69 0.67 0.65 0.60 0.58 0.59 38.29%
Adjusted Per Share Value based on latest NOSH - 110,315
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.37 10.00 10.00 121.27 9.05 8.19 7.87 20.17%
EPS 6.63 1.71 1.41 1.15 0.59 0.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.1441 0.1037 0.1006 0.0976 0.0901 0.0862 0.0481 107.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.01 2.03 1.86 2.02 1.09 0.98 0.98 -
P/RPS 2.91 3.05 2.79 0.25 1.81 1.78 1.02 101.02%
P/EPS 4.55 17.87 19.79 26.47 27.90 108.89 2,450.00 -98.48%
EY 21.99 5.60 5.05 3.78 3.58 0.92 0.04 6585.13%
DY 0.00 0.00 0.00 0.00 2.45 0.00 0.00 -
P/NAPS 2.09 2.94 2.78 3.11 1.82 1.69 1.66 16.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 25/05/04 -
Price 1.87 2.05 1.93 1.87 1.56 1.01 0.94 -
P/RPS 2.71 3.08 2.90 0.23 2.59 1.83 0.97 98.24%
P/EPS 4.23 18.05 20.53 24.51 39.93 112.22 2,350.00 -98.51%
EY 23.64 5.54 4.87 4.08 2.50 0.89 0.04 6915.18%
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 1.95 2.97 2.88 2.88 2.60 1.74 1.59 14.56%

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