[MAXIM] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 141.87%
YoY- 1175.2%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,390 73,803 57,208 36,761 18,385 891,693 49,928 -60.54%
PBT 517 42,029 37,182 7,243 3,079 12,842 4,737 -77.19%
Tax 256 -1,629 -599 -969 -485 -4,420 -1,501 -
NP 773 40,400 36,583 6,274 2,594 8,422 3,236 -61.53%
-
NP to SH 773 40,400 36,583 6,274 2,594 8,422 3,236 -61.53%
-
Tax Rate -49.52% 3.88% 1.61% 13.38% 15.75% 34.42% 31.69% -
Total Cost 11,617 33,403 20,625 30,487 15,791 883,271 46,692 -60.47%
-
Net Worth 114,845 113,691 105,941 76,215 73,956 71,738 66,266 44.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 66 - - - - 2,208 -
Div Payout % - 0.16% - - - - 68.26% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 114,845 113,691 105,941 76,215 73,956 71,738 66,266 44.33%
NOSH 110,428 110,379 110,355 110,457 110,382 110,366 110,443 -0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.24% 54.74% 63.95% 17.07% 14.11% 0.94% 6.48% -
ROE 0.67% 35.53% 34.53% 8.23% 3.51% 11.74% 4.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 11.22 66.86 51.84 33.28 16.66 807.94 45.21 -60.54%
EPS 0.70 36.61 33.15 5.68 2.35 7.63 2.93 -61.53%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.04 1.03 0.96 0.69 0.67 0.65 0.60 44.34%
Adjusted Per Share Value based on latest NOSH - 110,510
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.69 10.04 7.78 5.00 2.50 121.27 6.79 -60.46%
EPS 0.11 5.49 4.98 0.85 0.35 1.15 0.44 -60.34%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.1562 0.1546 0.1441 0.1037 0.1006 0.0976 0.0901 44.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.75 1.73 2.01 2.03 1.86 2.02 1.09 -
P/RPS 15.60 2.59 3.88 6.10 11.17 0.25 2.41 247.72%
P/EPS 250.00 4.73 6.06 35.74 79.15 26.47 37.20 256.53%
EY 0.40 21.16 16.49 2.80 1.26 3.78 2.69 -71.96%
DY 0.00 0.03 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 1.68 1.68 2.09 2.94 2.78 3.11 1.82 -5.20%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.72 1.90 1.87 2.05 1.93 1.87 1.56 -
P/RPS 15.33 2.84 3.61 6.16 11.59 0.23 3.45 170.52%
P/EPS 245.71 5.19 5.64 36.09 82.13 24.51 53.24 177.45%
EY 0.41 19.26 17.73 2.77 1.22 4.08 1.88 -63.80%
DY 0.00 0.03 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 1.65 1.84 1.95 2.97 2.88 2.88 2.60 -26.17%

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