[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -408.18%
YoY- -853.37%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 32,708 61,388 60,908 48,784 48,790 61,198 63,424 -35.66%
PBT 13,716 -2,366 -10,040 -47,235 -1,937 -8,926 -3,400 -
Tax -1,717 -1,844 -1,756 -9,281 -528 -764 -1,864 -5.32%
NP 11,998 -4,210 -11,796 -56,516 -2,465 -9,690 -5,264 -
-
NP to SH -37,782 -4,210 -11,796 -56,516 -11,121 -9,690 -5,264 271.64%
-
Tax Rate 12.52% - - - - - - -
Total Cost 20,709 65,598 72,704 105,300 51,255 70,888 68,688 -55.00%
-
Net Worth 295,522 326,828 325,216 328,870 378,383 382,062 383,833 -15.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 295,522 326,828 325,216 328,870 378,383 382,062 383,833 -15.98%
NOSH 276,189 276,973 275,607 276,361 276,192 276,857 274,166 0.49%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 36.68% -6.86% -19.37% -115.85% -5.05% -15.83% -8.30% -
ROE -12.79% -1.29% -3.63% -17.18% -2.94% -2.54% -1.37% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.84 22.16 22.10 17.65 17.67 22.10 23.13 -35.98%
EPS -13.68 -1.52 -4.28 -20.45 -4.03 -3.50 -1.92 269.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.18 1.18 1.19 1.37 1.38 1.40 -16.39%
Adjusted Per Share Value based on latest NOSH - 276,232
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.45 8.35 8.28 6.63 6.64 8.32 8.63 -35.67%
EPS -5.14 -0.57 -1.60 -7.69 -1.51 -1.32 -0.72 270.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4019 0.4445 0.4423 0.4473 0.5146 0.5196 0.522 -15.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.23 0.31 0.46 0.27 0.26 0.34 0.39 -
P/RPS 1.94 1.40 2.08 1.53 1.47 1.54 1.69 9.62%
P/EPS -1.68 -20.39 -10.75 -1.32 -6.46 -9.71 -20.31 -80.98%
EY -59.48 -4.90 -9.30 -75.74 -15.49 -10.29 -4.92 425.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.39 0.23 0.19 0.25 0.28 -17.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 0.22 0.23 0.31 0.25 0.25 0.31 0.32 -
P/RPS 1.86 1.04 1.40 1.42 1.42 1.40 1.38 21.99%
P/EPS -1.61 -15.13 -7.24 -1.22 -6.21 -8.86 -16.67 -78.91%
EY -62.18 -6.61 -13.81 -81.80 -16.11 -11.29 -6.00 374.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.26 0.21 0.18 0.22 0.23 -5.87%

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