[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.1%
YoY- -64.55%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 62,462 64,000 62,768 66,742 66,282 66,958 66,528 -4.10%
PBT -1,808 -368 -936 11,886 12,316 10,758 18,004 -
Tax -384 -64 -932 -1,675 -145 64 -984 -46.50%
NP -2,192 -432 -1,868 10,211 12,170 10,822 17,020 -
-
NP to SH -2,192 -432 -1,868 10,211 12,170 10,822 17,020 -
-
Tax Rate - - - 14.09% 1.18% -0.59% 5.47% -
Total Cost 64,654 64,432 64,636 56,531 54,112 56,136 49,508 19.41%
-
Net Worth 395,674 383,399 390,082 230,886 219,584 135,751 138,893 100.57%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 2,438 - - - -
Div Payout % - - - 23.89% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 395,674 383,399 390,082 230,886 219,584 135,751 138,893 100.57%
NOSH 278,644 270,000 274,705 162,595 275,917 110,367 110,233 85.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.51% -0.68% -2.98% 15.30% 18.36% 16.16% 25.58% -
ROE -0.55% -0.11% -0.48% 4.42% 5.54% 7.97% 12.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.42 23.70 22.85 41.05 45.58 60.67 60.35 -48.22%
EPS -0.79 -0.16 -0.68 6.28 9.79 9.80 15.44 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.42 1.42 1.42 1.42 1.51 1.23 1.26 8.27%
Adjusted Per Share Value based on latest NOSH - 276,846
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 8.50 8.70 8.54 9.08 9.01 9.11 9.05 -4.08%
EPS -0.30 -0.06 -0.25 1.39 1.66 1.47 2.31 -
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.5381 0.5214 0.5305 0.314 0.2986 0.1846 0.1889 100.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.46 0.50 0.46 0.94 1.07 1.57 1.68 -
P/RPS 2.05 2.11 2.01 2.29 2.35 2.59 2.78 -18.33%
P/EPS -58.47 -312.50 -67.65 14.97 12.78 16.01 10.88 -
EY -1.71 -0.32 -1.48 6.68 7.82 6.25 9.19 -
DY 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.32 0.66 0.71 1.28 1.33 -61.21%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 31/05/07 -
Price 0.29 0.49 0.49 0.59 1.00 1.23 1.50 -
P/RPS 1.29 2.07 2.14 1.44 2.19 2.03 2.49 -35.41%
P/EPS -36.86 -306.25 -72.06 9.39 11.95 12.54 9.72 -
EY -2.71 -0.33 -1.39 10.64 8.37 7.97 10.29 -
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 -
P/NAPS 0.20 0.35 0.35 0.42 0.66 1.00 1.19 -69.44%

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