[MAXIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 77.8%
YoY- -181.8%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 48,784 36,593 30,599 15,856 62,431 46,847 32,000 32.35%
PBT -47,235 -1,453 -4,463 -850 -4,654 -1,356 -184 3898.60%
Tax -9,281 -396 -382 -466 -1,274 -288 -32 4236.55%
NP -56,516 -1,849 -4,845 -1,316 -5,928 -1,644 -216 3949.56%
-
NP to SH -56,516 -8,341 -4,845 -1,316 -5,928 -1,644 -216 3949.56%
-
Tax Rate - - - - - - - -
Total Cost 105,300 38,442 35,444 17,172 68,359 48,491 32,216 119.76%
-
Net Worth 328,870 378,383 382,062 383,833 387,194 395,674 383,399 -9.69%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 328,870 378,383 382,062 383,833 387,194 395,674 383,399 -9.69%
NOSH 276,361 276,192 276,857 274,166 276,567 278,644 270,000 1.56%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -115.85% -5.05% -15.83% -8.30% -9.50% -3.51% -0.68% -
ROE -17.18% -2.20% -1.27% -0.34% -1.53% -0.42% -0.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.65 13.25 11.05 5.78 22.57 16.81 11.85 30.32%
EPS -20.45 -3.02 -1.75 -0.48 -2.14 -0.59 -0.08 3887.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.37 1.38 1.40 1.40 1.42 1.42 -11.08%
Adjusted Per Share Value based on latest NOSH - 274,166
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.63 4.98 4.16 2.16 8.49 6.37 4.35 32.33%
EPS -7.69 -1.13 -0.66 -0.18 -0.81 -0.22 -0.03 3894.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4473 0.5146 0.5196 0.522 0.5266 0.5381 0.5214 -9.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.27 0.26 0.34 0.39 0.38 0.46 0.50 -
P/RPS 1.53 1.96 3.08 6.74 1.68 2.74 4.22 -49.06%
P/EPS -1.32 -8.61 -19.43 -81.25 -17.73 -77.97 -625.00 -98.33%
EY -75.74 -11.62 -5.15 -1.23 -5.64 -1.28 -0.16 5906.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.25 0.28 0.27 0.32 0.35 -24.35%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.25 0.25 0.31 0.32 0.42 0.29 0.49 -
P/RPS 1.42 1.89 2.80 5.53 1.86 1.72 4.13 -50.82%
P/EPS -1.22 -8.28 -17.71 -66.67 -19.59 -49.15 -612.50 -98.39%
EY -81.80 -12.08 -5.65 -1.50 -5.10 -2.03 -0.16 6221.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.22 0.23 0.30 0.20 0.35 -28.79%

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