[MAXIM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -99.99%
YoY- -99.98%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 891,693 49,928 30,113 14,470 54,801 40,331 25,861 948.06%
PBT 12,842 4,737 932 329 54,482 20,527 19,970 -25.39%
Tax -4,420 -1,501 -440 -323 -13,533 -1,063 -709 236.85%
NP 8,422 3,236 492 6 40,949 19,464 19,261 -42.24%
-
NP to SH 8,422 3,236 492 6 40,949 19,464 19,261 -42.24%
-
Tax Rate 34.42% 31.69% 47.21% 98.18% 24.84% 5.18% 3.55% -
Total Cost 883,271 46,692 29,621 14,464 13,852 20,867 6,600 2477.83%
-
Net Worth 71,738 66,266 63,413 35,399 65,111 35,308 35,321 60.03%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 2,208 - - - - - -
Div Payout % - 68.26% - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,738 66,266 63,413 35,399 65,111 35,308 35,321 60.03%
NOSH 110,366 110,443 109,333 60,000 110,357 110,340 110,378 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.94% 6.48% 1.63% 0.04% 74.72% 48.26% 74.48% -
ROE 11.74% 4.88% 0.78% 0.02% 62.89% 55.13% 54.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 807.94 45.21 27.54 24.12 49.66 36.55 23.43 948.12%
EPS 7.63 2.93 0.45 0.01 37.10 17.64 17.45 -42.24%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.60 0.58 0.59 0.59 0.32 0.32 60.04%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 121.27 6.79 4.10 1.97 7.45 5.49 3.52 947.48%
EPS 1.15 0.44 0.07 0.00 5.57 2.65 2.62 -42.09%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0976 0.0901 0.0862 0.0481 0.0886 0.048 0.048 60.15%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.02 1.09 0.98 0.98 0.80 0.74 0.38 -
P/RPS 0.25 2.41 3.56 4.06 1.61 2.02 1.62 -71.06%
P/EPS 26.47 37.20 217.78 9,800.00 2.16 4.20 2.18 424.29%
EY 3.78 2.69 0.46 0.01 46.38 23.84 45.92 -80.93%
DY 0.00 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.82 1.69 1.66 1.36 2.31 1.19 89.18%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 26/08/04 25/05/04 26/02/04 20/11/03 29/08/03 -
Price 1.87 1.56 1.01 0.94 1.03 0.66 0.80 -
P/RPS 0.23 3.45 3.67 3.90 2.07 1.81 3.41 -83.29%
P/EPS 24.51 53.24 224.44 9,400.00 2.78 3.74 4.58 204.39%
EY 4.08 1.88 0.45 0.01 36.02 26.73 21.81 -67.12%
DY 0.00 1.28 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.60 1.74 1.59 1.75 2.06 2.50 9.84%

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