[MAXIM] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 723.61%
YoY- 1004.56%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,048 12,390 16,595 20,447 18,376 18,385 841,766 -94.15%
PBT 6,666 517 4,867 29,939 4,164 3,079 7,672 -8.96%
Tax -734 256 -1,050 370 -484 -485 -2,774 -58.88%
NP 5,932 773 3,817 30,309 3,680 2,594 4,898 13.65%
-
NP to SH 5,932 773 3,817 30,309 3,680 2,594 4,898 13.65%
-
Tax Rate 11.01% -49.52% 21.57% -1.24% 11.62% 15.75% 36.16% -
Total Cost 6,116 11,617 12,778 -9,862 14,696 15,791 836,868 -96.26%
-
Net Worth 115,988 114,845 113,597 105,960 76,252 73,956 71,704 37.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 66 - - - 2,206 -
Div Payout % - - 1.73% - - - 45.05% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 115,988 114,845 113,597 105,960 76,252 73,956 71,704 37.92%
NOSH 110,465 110,428 110,289 110,375 110,510 110,382 110,315 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 49.24% 6.24% 23.00% 148.23% 20.03% 14.11% 0.58% -
ROE 5.11% 0.67% 3.36% 28.60% 4.83% 3.51% 6.83% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.91 11.22 15.05 18.53 16.63 16.66 763.05 -94.15%
EPS 5.37 0.70 3.46 27.46 3.33 2.35 4.44 13.55%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.04 1.03 0.96 0.69 0.67 0.65 37.79%
Adjusted Per Share Value based on latest NOSH - 110,375
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.64 1.69 2.26 2.78 2.50 2.50 114.48 -94.14%
EPS 0.81 0.11 0.52 4.12 0.50 0.35 0.67 13.52%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.30 -
NAPS 0.1578 0.1562 0.1545 0.1441 0.1037 0.1006 0.0975 37.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.74 1.75 1.73 2.01 2.03 1.86 2.02 -
P/RPS 15.95 15.60 11.50 10.85 12.21 11.17 0.26 1467.22%
P/EPS 32.40 250.00 49.99 7.32 60.96 79.15 45.50 -20.30%
EY 3.09 0.40 2.00 13.66 1.64 1.26 2.20 25.49%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.99 -
P/NAPS 1.66 1.68 1.68 2.09 2.94 2.78 3.11 -34.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.71 1.72 1.90 1.87 2.05 1.93 1.87 -
P/RPS 15.68 15.33 12.63 10.09 12.33 11.59 0.25 1490.60%
P/EPS 31.84 245.71 54.90 6.81 61.56 82.13 42.12 -17.05%
EY 3.14 0.41 1.82 14.68 1.62 1.22 2.37 20.69%
DY 0.00 0.00 0.03 0.00 0.00 0.00 1.07 -
P/NAPS 1.63 1.65 1.84 1.95 2.97 2.88 2.88 -31.64%

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