[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -151.75%
YoY- -80.26%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 25,861 12,931 40,516 31,115 25,451 11,083 51,784 -37.13%
PBT 19,970 24,592 -31,491 -24,426 -9,034 -1,697 -18,199 -
Tax -709 -354 -634 -334 9,034 1,697 18,199 -
NP 19,261 24,238 -32,125 -24,760 0 0 0 -
-
NP to SH 19,261 24,238 -32,125 -24,760 -9,835 -1,906 -19,415 -
-
Tax Rate 3.55% 1.44% - - - - - -
Total Cost 6,600 -11,307 72,641 55,875 25,451 11,083 51,784 -74.76%
-
Net Worth 35,321 39,734 15,451 23,181 38,633 47,374 199,779 -68.59%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 35,321 39,734 15,451 23,181 38,633 47,374 199,779 -68.59%
NOSH 110,378 110,373 110,368 110,387 110,381 110,173 110,375 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 74.48% 187.44% -79.29% -79.58% 0.00% 0.00% 0.00% -
ROE 54.53% 61.00% -207.91% -106.81% -25.46% -4.02% -9.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 23.43 11.72 36.71 28.19 23.06 10.06 46.92 -37.13%
EPS 17.45 21.96 -29.11 -22.43 -8.91 -1.73 -17.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.14 0.21 0.35 0.43 1.81 -68.59%
Adjusted Per Share Value based on latest NOSH - 110,392
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 3.52 1.76 5.51 4.23 3.46 1.51 7.04 -37.08%
EPS 2.62 3.30 -4.37 -3.37 -1.34 -0.26 -2.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.054 0.021 0.0315 0.0525 0.0644 0.2717 -68.61%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.38 0.37 0.39 0.37 0.36 0.32 0.40 -
P/RPS 1.62 3.16 1.06 1.31 1.56 3.18 0.85 53.90%
P/EPS 2.18 1.68 -1.34 -1.65 -4.04 -18.50 -2.27 -
EY 45.92 59.35 -74.63 -60.62 -24.75 -5.41 -43.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 2.79 1.76 1.03 0.74 0.22 209.09%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 23/05/03 27/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.80 0.30 0.40 0.47 0.30 0.44 0.34 -
P/RPS 3.41 2.56 1.09 1.67 1.30 4.37 0.72 182.82%
P/EPS 4.58 1.37 -1.37 -2.10 -3.37 -25.43 -1.93 -
EY 21.81 73.20 -72.77 -47.72 -29.70 -3.93 -51.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 0.83 2.86 2.24 0.86 1.02 0.19 459.98%

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