[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -99.94%
YoY- -99.98%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 891,693 66,570 60,226 57,880 54,801 53,774 51,722 561.62%
PBT 12,842 6,316 1,864 1,316 54,482 27,369 39,940 -52.90%
Tax -4,420 -2,001 -880 -1,292 -13,533 -1,417 -1,418 112.65%
NP 8,422 4,314 984 24 40,949 25,952 38,522 -63.54%
-
NP to SH 8,422 4,314 984 24 40,949 25,952 38,522 -63.54%
-
Tax Rate 34.42% 31.68% 47.21% 98.18% 24.84% 5.18% 3.55% -
Total Cost 883,271 62,256 59,242 57,856 13,852 27,822 13,200 1527.35%
-
Net Worth 71,738 66,266 63,413 35,399 65,111 35,308 35,321 60.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 2,945 - - - - - -
Div Payout % - 68.26% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,738 66,266 63,413 35,399 65,111 35,308 35,321 60.03%
NOSH 110,366 110,443 109,333 60,000 110,357 110,340 110,378 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.94% 6.48% 1.63% 0.04% 74.72% 48.26% 74.48% -
ROE 11.74% 6.51% 1.55% 0.07% 62.89% 73.50% 109.06% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 807.94 60.28 55.08 96.47 49.66 48.74 46.86 561.66%
EPS 7.63 3.91 0.90 0.04 37.10 23.52 34.90 -63.54%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.58 0.59 0.59 0.32 0.32 60.04%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 121.27 9.05 8.19 7.87 7.45 7.31 7.03 561.88%
EPS 1.15 0.59 0.13 0.00 5.57 3.53 5.24 -63.44%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0901 0.0862 0.0481 0.0886 0.048 0.048 60.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.02 1.09 0.98 0.98 0.80 0.74 0.38 -
P/RPS 0.25 1.81 1.78 1.02 1.61 1.52 0.81 -54.16%
P/EPS 26.47 27.90 108.89 2,450.00 2.16 3.15 1.09 730.52%
EY 3.78 3.58 0.92 0.04 46.38 31.78 91.84 -87.96%
DY 0.00 2.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.82 1.69 1.66 1.36 2.31 1.19 89.18%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 26/08/04 25/05/04 26/02/04 20/11/03 29/08/03 -
Price 1.87 1.56 1.01 0.94 1.03 0.66 0.80 -
P/RPS 0.23 2.59 1.83 0.97 2.07 1.35 1.71 -73.58%
P/EPS 24.51 39.93 112.22 2,350.00 2.78 2.81 2.29 382.19%
EY 4.08 2.50 0.89 0.04 36.02 35.64 43.63 -79.24%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.60 1.74 1.59 1.75 2.06 2.50 9.84%

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