[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 557.72%
YoY- -83.37%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 36,761 18,385 891,693 49,928 30,113 14,470 54,801 -23.38%
PBT 7,243 3,079 12,842 4,737 932 329 54,482 -73.98%
Tax -969 -485 -4,420 -1,501 -440 -323 -13,533 -82.78%
NP 6,274 2,594 8,422 3,236 492 6 40,949 -71.39%
-
NP to SH 6,274 2,594 8,422 3,236 492 6 40,949 -71.39%
-
Tax Rate 13.38% 15.75% 34.42% 31.69% 47.21% 98.18% 24.84% -
Total Cost 30,487 15,791 883,271 46,692 29,621 14,464 13,852 69.28%
-
Net Worth 76,215 73,956 71,738 66,266 63,413 35,399 65,111 11.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 2,208 - - - -
Div Payout % - - - 68.26% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 76,215 73,956 71,738 66,266 63,413 35,399 65,111 11.07%
NOSH 110,457 110,382 110,366 110,443 109,333 60,000 110,357 0.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.07% 14.11% 0.94% 6.48% 1.63% 0.04% 74.72% -
ROE 8.23% 3.51% 11.74% 4.88% 0.78% 0.02% 62.89% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 33.28 16.66 807.94 45.21 27.54 24.12 49.66 -23.43%
EPS 5.68 2.35 7.63 2.93 0.45 0.01 37.10 -71.41%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.60 0.58 0.59 0.59 11.01%
Adjusted Per Share Value based on latest NOSH - 110,200
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.00 2.50 121.27 6.79 4.10 1.97 7.45 -23.36%
EPS 0.85 0.35 1.15 0.44 0.07 0.00 5.57 -71.47%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.1037 0.1006 0.0976 0.0901 0.0862 0.0481 0.0886 11.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.03 1.86 2.02 1.09 0.98 0.98 0.80 -
P/RPS 6.10 11.17 0.25 2.41 3.56 4.06 1.61 143.23%
P/EPS 35.74 79.15 26.47 37.20 217.78 9,800.00 2.16 550.44%
EY 2.80 1.26 3.78 2.69 0.46 0.01 46.38 -84.63%
DY 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 2.94 2.78 3.11 1.82 1.69 1.66 1.36 67.26%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 25/05/04 26/02/04 -
Price 2.05 1.93 1.87 1.56 1.01 0.94 1.03 -
P/RPS 6.16 11.59 0.23 3.45 3.67 3.90 2.07 107.02%
P/EPS 36.09 82.13 24.51 53.24 224.44 9,400.00 2.78 453.23%
EY 2.77 1.22 4.08 1.88 0.45 0.01 36.02 -81.94%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 2.97 2.88 2.88 2.60 1.74 1.59 1.75 42.32%

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