[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.43%
YoY- 379.7%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 39,050 24,438 12,390 73,803 57,208 36,761 18,385 65.16%
PBT 15,792 7,183 517 42,029 37,182 7,243 3,079 197.11%
Tax -616 -478 256 -1,629 -599 -969 -485 17.26%
NP 15,176 6,705 773 40,400 36,583 6,274 2,594 224.33%
-
NP to SH 15,176 6,705 773 40,400 36,583 6,274 2,594 224.33%
-
Tax Rate 3.90% 6.65% -49.52% 3.88% 1.61% 13.38% 15.75% -
Total Cost 23,874 17,733 11,617 33,403 20,625 30,487 15,791 31.69%
-
Net Worth 121,408 115,793 114,845 113,691 105,941 76,215 73,956 39.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 66 - - - -
Div Payout % - - - 0.16% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 121,408 115,793 114,845 113,691 105,941 76,215 73,956 39.11%
NOSH 110,370 110,279 110,428 110,379 110,355 110,457 110,382 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 38.86% 27.44% 6.24% 54.74% 63.95% 17.07% 14.11% -
ROE 12.50% 5.79% 0.67% 35.53% 34.53% 8.23% 3.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.38 22.16 11.22 66.86 51.84 33.28 16.66 65.14%
EPS 13.75 6.08 0.70 36.61 33.15 5.68 2.35 224.35%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.03 0.96 0.69 0.67 39.12%
Adjusted Per Share Value based on latest NOSH - 110,289
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.31 3.32 1.69 10.04 7.78 5.00 2.50 65.15%
EPS 2.06 0.91 0.11 5.49 4.98 0.85 0.35 225.63%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1651 0.1575 0.1562 0.1546 0.1441 0.1037 0.1006 39.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.74 1.75 1.73 2.01 2.03 1.86 -
P/RPS 4.75 7.85 15.60 2.59 3.88 6.10 11.17 -43.42%
P/EPS 12.22 28.62 250.00 4.73 6.06 35.74 79.15 -71.18%
EY 8.18 3.49 0.40 21.16 16.49 2.80 1.26 247.61%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.53 1.66 1.68 1.68 2.09 2.94 2.78 -32.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.89 1.71 1.72 1.90 1.87 2.05 1.93 -
P/RPS 5.34 7.72 15.33 2.84 3.61 6.16 11.59 -40.31%
P/EPS 13.75 28.13 245.71 5.19 5.64 36.09 82.13 -69.59%
EY 7.28 3.56 0.41 19.26 17.73 2.77 1.22 228.63%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.72 1.63 1.65 1.84 1.95 2.97 2.88 -29.05%

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