[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -92.35%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 55,152 52,066 48,876 49,560 73,803 76,277 73,522 -17.39%
PBT 30,107 21,056 14,366 2,068 42,029 49,576 14,486 62.64%
Tax -1,304 -821 -956 1,024 -1,629 -798 -1,938 -23.15%
NP 28,803 20,234 13,410 3,092 40,400 48,777 12,548 73.74%
-
NP to SH 28,803 20,234 13,410 3,092 40,400 48,777 12,548 73.74%
-
Tax Rate 4.33% 3.90% 6.65% -49.52% 3.88% 1.61% 13.38% -
Total Cost 26,349 31,832 35,466 46,468 33,403 27,500 60,974 -42.75%
-
Net Worth 139,048 121,407 115,793 114,845 113,691 105,941 76,215 49.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 99 - - - 66 - - -
Div Payout % 0.34% - - - 0.16% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 139,048 121,407 115,793 114,845 113,691 105,941 76,215 49.14%
NOSH 110,356 110,370 110,279 110,428 110,379 110,355 110,457 -0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 52.22% 38.86% 27.44% 6.24% 54.74% 63.95% 17.07% -
ROE 20.71% 16.67% 11.58% 2.69% 35.53% 46.04% 16.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 49.98 47.17 44.32 44.88 66.86 69.12 66.56 -17.34%
EPS 26.10 18.33 12.16 2.80 36.61 44.20 11.36 73.85%
DPS 0.09 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.26 1.10 1.05 1.04 1.03 0.96 0.69 49.23%
Adjusted Per Share Value based on latest NOSH - 110,428
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.50 7.08 6.65 6.74 10.04 10.37 10.00 -17.40%
EPS 3.92 2.75 1.82 0.42 5.49 6.63 1.71 73.59%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1891 0.1651 0.1575 0.1562 0.1546 0.1441 0.1037 49.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.85 1.68 1.74 1.75 1.73 2.01 2.03 -
P/RPS 3.70 3.56 3.93 3.90 2.59 2.91 3.05 13.70%
P/EPS 7.09 9.16 14.31 62.50 4.73 4.55 17.87 -45.91%
EY 14.11 10.91 6.99 1.60 21.16 21.99 5.60 84.85%
DY 0.05 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.47 1.53 1.66 1.68 1.68 2.09 2.94 -36.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 1.70 1.89 1.71 1.72 1.90 1.87 2.05 -
P/RPS 3.40 4.01 3.86 3.83 2.84 2.71 3.08 6.79%
P/EPS 6.51 10.31 14.06 61.43 5.19 4.23 18.05 -49.23%
EY 15.35 9.70 7.11 1.63 19.26 23.64 5.54 96.90%
DY 0.05 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.35 1.72 1.63 1.65 1.84 1.95 2.97 -40.79%

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