[MAXIM] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 104.08%
YoY- 101.36%
Quarter Report
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 15,643 14,470 14,470 14,470 12,930 12,931 9,401 40.46%
PBT 604 329 28,882 557 -4,622 24,592 -4,265 -
Tax -118 -323 -208 -354 -355 -354 -300 -46.34%
NP 486 6 28,674 203 -4,977 24,238 -4,565 -
-
NP to SH 486 6 28,674 203 -4,977 24,238 -4,565 -
-
Tax Rate 19.54% 98.18% 0.72% 63.55% - 1.44% - -
Total Cost 15,157 14,464 -14,204 14,267 17,907 -11,307 13,966 5.61%
-
Net Worth 64,063 35,399 64,014 36,088 35,313 39,734 18,745 127.05%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 64,063 35,399 64,014 36,088 35,313 39,734 18,745 127.05%
NOSH 110,454 60,000 110,369 112,777 110,354 110,373 110,265 0.11%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.11% 0.04% 198.16% 1.40% -38.49% 187.44% -48.56% -
ROE 0.76% 0.02% 44.79% 0.56% -14.09% 61.00% -24.35% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.16 24.12 13.11 12.83 11.72 11.72 8.53 40.24%
EPS 0.44 0.01 25.98 0.18 -4.51 21.96 -4.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.58 0.32 0.32 0.36 0.17 126.80%
Adjusted Per Share Value based on latest NOSH - 112,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.13 1.97 1.97 1.97 1.76 1.76 1.28 40.46%
EPS 0.07 0.00 3.90 0.03 -0.68 3.30 -0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0871 0.0481 0.0871 0.0491 0.048 0.054 0.0255 126.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.98 0.98 0.80 0.74 0.38 0.37 0.39 -
P/RPS 6.92 4.06 6.10 5.77 3.24 3.16 4.57 31.89%
P/EPS 222.73 9,800.00 3.08 411.11 -8.43 1.68 -9.42 -
EY 0.45 0.01 32.48 0.24 -11.87 59.35 -10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.66 1.38 2.31 1.19 1.03 2.29 -18.35%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 25/05/04 26/02/04 20/11/03 29/08/03 23/05/03 27/02/03 -
Price 1.01 0.94 1.03 0.66 0.80 0.30 0.40 -
P/RPS 7.13 3.90 7.86 5.14 6.83 2.56 4.69 32.24%
P/EPS 229.55 9,400.00 3.96 366.67 -17.74 1.37 -9.66 -
EY 0.44 0.01 25.22 0.27 -5.64 73.20 -10.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.59 1.78 2.06 2.50 0.83 2.35 -18.17%

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