[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -17.17%
YoY- 379.7%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 52,066 48,876 49,560 73,803 76,277 73,522 73,540 -20.54%
PBT 21,056 14,366 2,068 42,029 49,576 14,486 12,316 42.93%
Tax -821 -956 1,024 -1,629 -798 -1,938 -1,940 -43.60%
NP 20,234 13,410 3,092 40,400 48,777 12,548 10,376 56.02%
-
NP to SH 20,234 13,410 3,092 40,400 48,777 12,548 10,376 56.02%
-
Tax Rate 3.90% 6.65% -49.52% 3.88% 1.61% 13.38% 15.75% -
Total Cost 31,832 35,466 46,468 33,403 27,500 60,974 63,164 -36.64%
-
Net Worth 121,407 115,793 114,845 113,691 105,941 76,215 73,956 39.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 66 - - - -
Div Payout % - - - 0.16% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 121,407 115,793 114,845 113,691 105,941 76,215 73,956 39.11%
NOSH 110,370 110,279 110,428 110,379 110,355 110,457 110,382 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 38.86% 27.44% 6.24% 54.74% 63.95% 17.07% 14.11% -
ROE 16.67% 11.58% 2.69% 35.53% 46.04% 16.46% 14.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.17 44.32 44.88 66.86 69.12 66.56 66.62 -20.54%
EPS 18.33 12.16 2.80 36.61 44.20 11.36 9.40 56.01%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.03 0.96 0.69 0.67 39.12%
Adjusted Per Share Value based on latest NOSH - 110,289
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.08 6.65 6.74 10.04 10.37 10.00 10.00 -20.54%
EPS 2.75 1.82 0.42 5.49 6.63 1.71 1.41 56.03%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1651 0.1575 0.1562 0.1546 0.1441 0.1037 0.1006 39.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.74 1.75 1.73 2.01 2.03 1.86 -
P/RPS 3.56 3.93 3.90 2.59 2.91 3.05 2.79 17.62%
P/EPS 9.16 14.31 62.50 4.73 4.55 17.87 19.79 -40.13%
EY 10.91 6.99 1.60 21.16 21.99 5.60 5.05 67.03%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.53 1.66 1.68 1.68 2.09 2.94 2.78 -32.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.89 1.71 1.72 1.90 1.87 2.05 1.93 -
P/RPS 4.01 3.86 3.83 2.84 2.71 3.08 2.90 24.09%
P/EPS 10.31 14.06 61.43 5.19 4.23 18.05 20.53 -36.79%
EY 9.70 7.11 1.63 19.26 23.64 5.54 4.87 58.23%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.72 1.63 1.65 1.84 1.95 2.97 2.88 -29.05%

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