[MAXIS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.32%
YoY- 1662.38%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,559,000 4,343,000 2,152,000 7,611,000 5,400,000 3,567,000 1,778,000 138.55%
PBT 2,300,000 1,485,000 765,000 1,939,000 1,270,000 -34,000 -17,000 -
Tax -615,000 -401,000 -213,000 -361,000 -169,000 -40,000 -25,000 744.19%
NP 1,685,000 1,084,000 552,000 1,578,000 1,101,000 -74,000 -42,000 -
-
NP to SH 1,685,000 1,084,000 552,000 1,578,000 1,101,000 -74,000 -42,000 -
-
Tax Rate 26.74% 27.00% 27.84% 18.62% 13.31% - - -
Total Cost 4,874,000 3,259,000 1,600,000 6,033,000 4,299,000 3,641,000 1,820,000 92.72%
-
Net Worth 8,687,110 8,671,999 8,951,351 6,878,462 0 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,797,333 1,196,137 596,756 867,032 - - - -
Div Payout % 106.67% 110.34% 108.11% 54.95% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 8,687,110 8,671,999 8,951,351 6,878,462 0 0 0 -
NOSH 7,488,888 7,475,862 7,459,459 5,780,219 7,504,273 5,285,714 5,249,999 26.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 25.69% 24.96% 25.65% 20.73% 20.39% -2.07% -2.36% -
ROE 19.40% 12.50% 6.17% 22.94% 0.00% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 87.58 58.09 28.85 131.67 71.96 67.48 33.87 88.28%
EPS 22.50 14.50 7.40 27.30 21.10 -1.40 -0.80 -
DPS 24.00 16.00 8.00 15.00 0.00 0.00 0.00 -
NAPS 1.16 1.16 1.20 1.19 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 7,507,462
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.73 55.44 27.47 97.16 68.94 45.54 22.70 138.53%
EPS 21.51 13.84 7.05 20.15 14.06 -0.94 -0.54 -
DPS 22.95 15.27 7.62 11.07 0.00 0.00 0.00 -
NAPS 1.109 1.1071 1.1428 0.8781 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 - - - -
Price 5.35 5.28 5.34 5.37 0.00 0.00 0.00 -
P/RPS 6.11 9.09 18.51 4.08 0.00 0.00 0.00 -
P/EPS 23.78 36.41 72.16 19.67 0.00 0.00 0.00 -
EY 4.21 2.75 1.39 5.08 0.00 0.00 0.00 -
DY 4.49 3.03 1.50 2.79 0.00 0.00 0.00 -
P/NAPS 4.61 4.55 4.45 4.51 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 - - -
Price 5.29 5.38 5.22 5.52 5.45 0.00 0.00 -
P/RPS 6.04 9.26 18.09 4.19 7.57 0.00 0.00 -
P/EPS 23.51 37.10 70.54 20.22 37.15 0.00 0.00 -
EY 4.25 2.70 1.42 4.95 2.69 0.00 0.00 -
DY 4.54 2.97 1.53 2.72 0.00 0.00 0.00 -
P/NAPS 4.56 4.64 4.35 4.64 0.00 0.00 0.00 -

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