[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -26961.37%
YoY- 81.0%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 626 638 680 505 496 496 496 16.73%
PBT -9,286 -16,320 16,268 -10,439 1,616 9,036 14,444 -
Tax -1,602 -990 528 -1,380 -1,572 -1,562 -1,552 2.13%
NP -10,889 -17,310 16,796 -11,819 44 7,474 12,892 -
-
NP to SH -10,505 -16,826 17,592 -11,819 44 7,474 12,892 -
-
Tax Rate - - -3.25% - 97.28% 17.29% 10.74% -
Total Cost 11,515 17,948 -16,116 12,324 452 -6,978 -12,396 -
-
Net Worth 0 244,664 0 242,512 310,200 265,742 261,696 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 244,664 0 242,512 310,200 265,742 261,696 -
NOSH 311,717 305,830 291,258 278,750 330,000 276,814 275,470 8.56%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -1,737.66% -2,713.17% 2,470.00% -2,340.40% 8.87% 1,506.85% 2,599.19% -
ROE 0.00% -6.88% 0.00% -4.87% 0.01% 2.81% 4.93% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.20 0.21 0.23 0.18 0.15 0.18 0.18 7.25%
EPS -3.67 -5.84 5.76 -4.24 0.01 2.70 4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.80 0.00 0.87 0.94 0.96 0.95 -
Adjusted Per Share Value based on latest NOSH - 284,220
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.09 0.09 0.09 0.07 0.07 0.07 0.07 18.18%
EPS -1.43 -2.29 2.39 -1.61 0.01 1.02 1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3328 0.00 0.3298 0.4219 0.3614 0.3559 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.52 0.69 0.80 0.54 0.39 0.30 -
P/RPS 139.28 249.27 295.54 441.58 359.27 217.66 166.61 -11.22%
P/EPS -8.31 -9.45 11.42 -18.87 4,050.00 14.44 6.41 -
EY -12.04 -10.58 8.75 -5.30 0.02 6.92 15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.00 0.92 0.57 0.41 0.32 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 28/02/12 29/11/11 24/08/11 27/05/11 -
Price 0.29 0.38 0.54 0.78 0.68 0.74 0.29 -
P/RPS 144.25 182.16 231.29 430.54 452.42 412.99 161.06 -7.06%
P/EPS -8.60 -6.91 8.94 -18.40 5,100.00 27.41 6.20 -
EY -11.62 -14.48 11.19 -5.44 0.02 3.65 16.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.00 0.90 0.72 0.77 0.31 -

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