[MAXIM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.23%
YoY- 450.45%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 66,742 49,712 33,479 16,632 55,152 39,050 24,438 95.02%
PBT 11,886 9,237 5,379 4,501 30,107 15,792 7,183 39.77%
Tax -1,675 -109 32 -246 -1,304 -616 -478 130.17%
NP 10,211 9,128 5,411 4,255 28,803 15,176 6,705 32.26%
-
NP to SH 10,211 9,128 5,411 4,255 28,803 15,176 6,705 32.26%
-
Tax Rate 14.09% 1.18% -0.59% 5.47% 4.33% 3.90% 6.65% -
Total Cost 56,531 40,584 28,068 12,377 26,349 23,874 17,733 116.14%
-
Net Worth 230,886 219,584 135,751 138,893 139,048 121,408 115,793 58.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,438 - - - 99 - - -
Div Payout % 23.89% - - - 0.34% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 230,886 219,584 135,751 138,893 139,048 121,408 115,793 58.22%
NOSH 162,595 275,917 110,367 110,233 110,356 110,370 110,279 29.45%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.30% 18.36% 16.16% 25.58% 52.22% 38.86% 27.44% -
ROE 4.42% 4.16% 3.99% 3.06% 20.71% 12.50% 5.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.05 34.19 30.33 15.09 49.98 35.38 22.16 50.66%
EPS 6.28 7.34 4.90 3.86 26.10 13.75 6.08 2.17%
DPS 1.50 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 1.42 1.51 1.23 1.26 1.26 1.10 1.05 22.22%
Adjusted Per Share Value based on latest NOSH - 110,233
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.08 6.76 4.55 2.26 7.50 5.31 3.32 95.21%
EPS 1.39 1.24 0.74 0.58 3.92 2.06 0.91 32.52%
DPS 0.33 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.314 0.2986 0.1846 0.1889 0.1891 0.1651 0.1575 58.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.94 1.07 1.57 1.68 1.85 1.68 1.74 -
P/RPS 2.29 3.13 5.18 11.13 3.70 4.75 7.85 -55.91%
P/EPS 14.97 17.05 32.02 43.52 7.09 12.22 28.62 -35.00%
EY 6.68 5.87 3.12 2.30 14.11 8.18 3.49 53.97%
DY 1.60 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.66 0.71 1.28 1.33 1.47 1.53 1.66 -45.83%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 -
Price 0.59 1.00 1.23 1.50 1.70 1.89 1.71 -
P/RPS 1.44 2.93 4.05 9.94 3.40 5.34 7.72 -67.25%
P/EPS 9.39 15.93 25.09 38.86 6.51 13.75 28.13 -51.78%
EY 10.64 6.28 3.99 2.57 15.35 7.28 3.56 107.07%
DY 2.54 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.42 0.66 1.00 1.19 1.35 1.72 1.63 -59.40%

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