[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 42.34%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 66,282 66,958 66,528 55,152 52,066 48,876 49,560 21.36%
PBT 12,316 10,758 18,004 30,107 21,056 14,366 2,068 228.20%
Tax -145 64 -984 -1,304 -821 -956 1,024 -
NP 12,170 10,822 17,020 28,803 20,234 13,410 3,092 149.07%
-
NP to SH 12,170 10,822 17,020 28,803 20,234 13,410 3,092 149.07%
-
Tax Rate 1.18% -0.59% 5.47% 4.33% 3.90% 6.65% -49.52% -
Total Cost 54,112 56,136 49,508 26,349 31,832 35,466 46,468 10.67%
-
Net Worth 219,584 135,751 138,893 139,048 121,407 115,793 114,845 53.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 99 - - - -
Div Payout % - - - 0.34% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 219,584 135,751 138,893 139,048 121,407 115,793 114,845 53.98%
NOSH 275,917 110,367 110,233 110,356 110,370 110,279 110,428 84.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.36% 16.16% 25.58% 52.22% 38.86% 27.44% 6.24% -
ROE 5.54% 7.97% 12.25% 20.71% 16.67% 11.58% 2.69% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.58 60.67 60.35 49.98 47.17 44.32 44.88 1.03%
EPS 9.79 9.80 15.44 26.10 18.33 12.16 2.80 130.18%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 1.51 1.23 1.26 1.26 1.10 1.05 1.04 28.19%
Adjusted Per Share Value based on latest NOSH - 110,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.01 9.11 9.05 7.50 7.08 6.65 6.74 21.32%
EPS 1.66 1.47 2.31 3.92 2.75 1.82 0.42 149.77%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2986 0.1846 0.1889 0.1891 0.1651 0.1575 0.1562 53.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.07 1.57 1.68 1.85 1.68 1.74 1.75 -
P/RPS 2.35 2.59 2.78 3.70 3.56 3.93 3.90 -28.63%
P/EPS 12.78 16.01 10.88 7.09 9.16 14.31 62.50 -65.25%
EY 7.82 6.25 9.19 14.11 10.91 6.99 1.60 187.72%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.71 1.28 1.33 1.47 1.53 1.66 1.68 -43.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 29/05/06 -
Price 1.00 1.23 1.50 1.70 1.89 1.71 1.72 -
P/RPS 2.19 2.03 2.49 3.40 4.01 3.86 3.83 -31.08%
P/EPS 11.95 12.54 9.72 6.51 10.31 14.06 61.43 -66.39%
EY 8.37 7.97 10.29 15.35 9.70 7.11 1.63 197.34%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.66 1.00 1.19 1.35 1.72 1.63 1.65 -45.68%

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