[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 23.2%
YoY- 43133.34%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 73,803 76,277 73,522 73,540 891,693 66,570 60,226 14.47%
PBT 42,029 49,576 14,486 12,316 12,842 6,316 1,864 693.60%
Tax -1,629 -798 -1,938 -1,940 -4,420 -2,001 -880 50.59%
NP 40,400 48,777 12,548 10,376 8,422 4,314 984 1082.09%
-
NP to SH 40,400 48,777 12,548 10,376 8,422 4,314 984 1082.09%
-
Tax Rate 3.88% 1.61% 13.38% 15.75% 34.42% 31.68% 47.21% -
Total Cost 33,403 27,500 60,974 63,164 883,271 62,256 59,242 -31.67%
-
Net Worth 113,691 105,941 76,215 73,956 71,738 66,266 63,413 47.42%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 66 - - - - 2,945 - -
Div Payout % 0.16% - - - - 68.26% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,691 105,941 76,215 73,956 71,738 66,266 63,413 47.42%
NOSH 110,379 110,355 110,457 110,382 110,366 110,443 109,333 0.63%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 54.74% 63.95% 17.07% 14.11% 0.94% 6.48% 1.63% -
ROE 35.53% 46.04% 16.46% 14.03% 11.74% 6.51% 1.55% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 66.86 69.12 66.56 66.62 807.94 60.28 55.08 13.75%
EPS 36.61 44.20 11.36 9.40 7.63 3.91 0.90 1074.82%
DPS 0.06 0.00 0.00 0.00 0.00 2.67 0.00 -
NAPS 1.03 0.96 0.69 0.67 0.65 0.60 0.58 46.49%
Adjusted Per Share Value based on latest NOSH - 110,382
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.04 10.37 10.00 10.00 121.27 9.05 8.19 14.49%
EPS 5.49 6.63 1.71 1.41 1.15 0.59 0.13 1104.45%
DPS 0.01 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.1546 0.1441 0.1037 0.1006 0.0976 0.0901 0.0862 47.45%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.73 2.01 2.03 1.86 2.02 1.09 0.98 -
P/RPS 2.59 2.91 3.05 2.79 0.25 1.81 1.78 28.31%
P/EPS 4.73 4.55 17.87 19.79 26.47 27.90 108.89 -87.57%
EY 21.16 21.99 5.60 5.05 3.78 3.58 0.92 704.15%
DY 0.03 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 1.68 2.09 2.94 2.78 3.11 1.82 1.69 -0.39%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 -
Price 1.90 1.87 2.05 1.93 1.87 1.56 1.01 -
P/RPS 2.84 2.71 3.08 2.90 0.23 2.59 1.83 33.93%
P/EPS 5.19 4.23 18.05 20.53 24.51 39.93 112.22 -87.04%
EY 19.26 23.64 5.54 4.87 4.08 2.50 0.89 672.22%
DY 0.03 0.00 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 1.84 1.95 2.97 2.88 2.88 2.60 1.74 3.78%

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