[MAXIM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -98.09%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 55,152 39,050 24,438 12,390 73,803 57,208 36,761 30.95%
PBT 30,107 15,792 7,183 517 42,029 37,182 7,243 157.85%
Tax -1,304 -616 -478 256 -1,629 -599 -969 21.82%
NP 28,803 15,176 6,705 773 40,400 36,583 6,274 175.45%
-
NP to SH 28,803 15,176 6,705 773 40,400 36,583 6,274 175.45%
-
Tax Rate 4.33% 3.90% 6.65% -49.52% 3.88% 1.61% 13.38% -
Total Cost 26,349 23,874 17,733 11,617 33,403 20,625 30,487 -9.24%
-
Net Worth 139,048 121,408 115,793 114,845 113,691 105,941 76,215 49.14%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 99 - - - 66 - - -
Div Payout % 0.34% - - - 0.16% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 139,048 121,408 115,793 114,845 113,691 105,941 76,215 49.14%
NOSH 110,356 110,370 110,279 110,428 110,379 110,355 110,457 -0.06%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 52.22% 38.86% 27.44% 6.24% 54.74% 63.95% 17.07% -
ROE 20.71% 12.50% 5.79% 0.67% 35.53% 34.53% 8.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 49.98 35.38 22.16 11.22 66.86 51.84 33.28 31.04%
EPS 26.10 13.75 6.08 0.70 36.61 33.15 5.68 175.62%
DPS 0.09 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.26 1.10 1.05 1.04 1.03 0.96 0.69 49.23%
Adjusted Per Share Value based on latest NOSH - 110,428
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.50 5.31 3.32 1.69 10.04 7.78 5.00 30.94%
EPS 3.92 2.06 0.91 0.11 5.49 4.98 0.85 176.29%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1891 0.1651 0.1575 0.1562 0.1546 0.1441 0.1037 49.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.85 1.68 1.74 1.75 1.73 2.01 2.03 -
P/RPS 3.70 4.75 7.85 15.60 2.59 3.88 6.10 -28.27%
P/EPS 7.09 12.22 28.62 250.00 4.73 6.06 35.74 -65.88%
EY 14.11 8.18 3.49 0.40 21.16 16.49 2.80 193.06%
DY 0.05 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.47 1.53 1.66 1.68 1.68 2.09 2.94 -36.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 1.70 1.89 1.71 1.72 1.90 1.87 2.05 -
P/RPS 3.40 5.34 7.72 15.33 2.84 3.61 6.16 -32.63%
P/EPS 6.51 13.75 28.13 245.71 5.19 5.64 36.09 -67.97%
EY 15.35 7.28 3.56 0.41 19.26 17.73 2.77 212.17%
DY 0.05 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.35 1.72 1.63 1.65 1.84 1.95 2.97 -40.79%

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