[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 483.09%
YoY- 1030.5%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,438 12,390 73,803 57,208 36,761 18,385 891,693 -90.96%
PBT 7,183 517 42,029 37,182 7,243 3,079 12,842 -32.18%
Tax -478 256 -1,629 -599 -969 -485 -4,420 -77.39%
NP 6,705 773 40,400 36,583 6,274 2,594 8,422 -14.13%
-
NP to SH 6,705 773 40,400 36,583 6,274 2,594 8,422 -14.13%
-
Tax Rate 6.65% -49.52% 3.88% 1.61% 13.38% 15.75% 34.42% -
Total Cost 17,733 11,617 33,403 20,625 30,487 15,791 883,271 -92.66%
-
Net Worth 115,793 114,845 113,691 105,941 76,215 73,956 71,738 37.72%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 66 - - - - -
Div Payout % - - 0.16% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 115,793 114,845 113,691 105,941 76,215 73,956 71,738 37.72%
NOSH 110,279 110,428 110,379 110,355 110,457 110,382 110,366 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 27.44% 6.24% 54.74% 63.95% 17.07% 14.11% 0.94% -
ROE 5.79% 0.67% 35.53% 34.53% 8.23% 3.51% 11.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.16 11.22 66.86 51.84 33.28 16.66 807.94 -90.96%
EPS 6.08 0.70 36.61 33.15 5.68 2.35 7.63 -14.08%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.03 0.96 0.69 0.67 0.65 37.79%
Adjusted Per Share Value based on latest NOSH - 110,375
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.32 1.69 10.04 7.78 5.00 2.50 121.27 -90.97%
EPS 0.91 0.11 5.49 4.98 0.85 0.35 1.15 -14.48%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1562 0.1546 0.1441 0.1037 0.1006 0.0976 37.70%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.74 1.75 1.73 2.01 2.03 1.86 2.02 -
P/RPS 7.85 15.60 2.59 3.88 6.10 11.17 0.25 901.60%
P/EPS 28.62 250.00 4.73 6.06 35.74 79.15 26.47 5.35%
EY 3.49 0.40 21.16 16.49 2.80 1.26 3.78 -5.19%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.68 1.68 2.09 2.94 2.78 3.11 -34.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.71 1.72 1.90 1.87 2.05 1.93 1.87 -
P/RPS 7.72 15.33 2.84 3.61 6.16 11.59 0.23 947.25%
P/EPS 28.13 245.71 5.19 5.64 36.09 82.13 24.51 9.64%
EY 3.56 0.41 19.26 17.73 2.77 1.22 4.08 -8.71%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.65 1.84 1.95 2.97 2.88 2.88 -31.64%

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