[MAXIM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.79%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,712 33,479 16,632 55,152 39,050 24,438 12,390 152.28%
PBT 9,237 5,379 4,501 30,107 15,792 7,183 517 582.23%
Tax -109 32 -246 -1,304 -616 -478 256 -
NP 9,128 5,411 4,255 28,803 15,176 6,705 773 417.77%
-
NP to SH 9,128 5,411 4,255 28,803 15,176 6,705 773 417.77%
-
Tax Rate 1.18% -0.59% 5.47% 4.33% 3.90% 6.65% -49.52% -
Total Cost 40,584 28,068 12,377 26,349 23,874 17,733 11,617 130.06%
-
Net Worth 219,584 135,751 138,893 139,048 121,408 115,793 114,845 53.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 99 - - - -
Div Payout % - - - 0.34% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 219,584 135,751 138,893 139,048 121,408 115,793 114,845 53.98%
NOSH 275,917 110,367 110,233 110,356 110,370 110,279 110,428 84.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 18.36% 16.16% 25.58% 52.22% 38.86% 27.44% 6.24% -
ROE 4.16% 3.99% 3.06% 20.71% 12.50% 5.79% 0.67% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.19 30.33 15.09 49.98 35.38 22.16 11.22 110.04%
EPS 7.34 4.90 3.86 26.10 13.75 6.08 0.70 378.38%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 1.51 1.23 1.26 1.26 1.10 1.05 1.04 28.19%
Adjusted Per Share Value based on latest NOSH - 110,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.76 4.55 2.26 7.50 5.31 3.32 1.69 151.77%
EPS 1.24 0.74 0.58 3.92 2.06 0.91 0.11 402.01%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2986 0.1846 0.1889 0.1891 0.1651 0.1575 0.1562 53.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.07 1.57 1.68 1.85 1.68 1.74 1.75 -
P/RPS 3.13 5.18 11.13 3.70 4.75 7.85 15.60 -65.69%
P/EPS 17.05 32.02 43.52 7.09 12.22 28.62 250.00 -83.28%
EY 5.87 3.12 2.30 14.11 8.18 3.49 0.40 498.42%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.71 1.28 1.33 1.47 1.53 1.66 1.68 -43.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 29/05/06 -
Price 1.00 1.23 1.50 1.70 1.89 1.71 1.72 -
P/RPS 2.93 4.05 9.94 3.40 5.34 7.72 15.33 -66.78%
P/EPS 15.93 25.09 38.86 6.51 13.75 28.13 245.71 -83.83%
EY 6.28 3.99 2.57 15.35 7.28 3.56 0.41 515.73%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.66 1.00 1.19 1.35 1.72 1.63 1.65 -45.68%

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