[MAXIM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 68.69%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 32,000 15,692 66,742 49,712 33,479 16,632 55,152 -30.45%
PBT -184 -234 11,886 9,237 5,379 4,501 30,107 -
Tax -32 -233 -1,675 -109 32 -246 -1,304 -91.57%
NP -216 -467 10,211 9,128 5,411 4,255 28,803 -
-
NP to SH -216 -467 10,211 9,128 5,411 4,255 28,803 -
-
Tax Rate - - 14.09% 1.18% -0.59% 5.47% 4.33% -
Total Cost 32,216 16,159 56,531 40,584 28,068 12,377 26,349 14.35%
-
Net Worth 383,399 390,082 230,886 219,584 135,751 138,893 139,048 96.75%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,438 - - - 99 -
Div Payout % - - 23.89% - - - 0.34% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 383,399 390,082 230,886 219,584 135,751 138,893 139,048 96.75%
NOSH 270,000 274,705 162,595 275,917 110,367 110,233 110,356 81.66%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.68% -2.98% 15.30% 18.36% 16.16% 25.58% 52.22% -
ROE -0.06% -0.12% 4.42% 4.16% 3.99% 3.06% 20.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.85 5.71 41.05 34.19 30.33 15.09 49.98 -61.72%
EPS -0.08 -0.17 6.28 7.34 4.90 3.86 26.10 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.09 -
NAPS 1.42 1.42 1.42 1.51 1.23 1.26 1.26 8.30%
Adjusted Per Share Value based on latest NOSH - 275,917
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.35 2.13 9.08 6.76 4.55 2.26 7.50 -30.47%
EPS -0.03 -0.06 1.39 1.24 0.74 0.58 3.92 -
DPS 0.00 0.00 0.33 0.00 0.00 0.00 0.01 -
NAPS 0.5214 0.5305 0.314 0.2986 0.1846 0.1889 0.1891 96.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.46 0.94 1.07 1.57 1.68 1.85 -
P/RPS 4.22 8.05 2.29 3.13 5.18 11.13 3.70 9.17%
P/EPS -625.00 -270.59 14.97 17.05 32.02 43.52 7.09 -
EY -0.16 -0.37 6.68 5.87 3.12 2.30 14.11 -
DY 0.00 0.00 1.60 0.00 0.00 0.00 0.05 -
P/NAPS 0.35 0.32 0.66 0.71 1.28 1.33 1.47 -61.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.49 0.49 0.59 1.00 1.23 1.50 1.70 -
P/RPS 4.13 8.58 1.44 2.93 4.05 9.94 3.40 13.85%
P/EPS -612.50 -288.24 9.39 15.93 25.09 38.86 6.51 -
EY -0.16 -0.35 10.64 6.28 3.99 2.57 15.35 -
DY 0.00 0.00 2.54 0.00 0.00 0.00 0.05 -
P/NAPS 0.35 0.35 0.42 0.66 1.00 1.19 1.35 -59.37%

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