[MAXIM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.8%
YoY- -72.05%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 16,847 16,632 16,102 14,612 12,048 12,390 16,595 1.01%
PBT 878 4,501 14,315 8,609 6,666 517 4,867 -68.17%
Tax 278 -246 -688 -138 -734 256 -1,050 -
NP 1,156 4,255 13,627 8,471 5,932 773 3,817 -55.00%
-
NP to SH 1,156 4,255 13,627 8,471 5,932 773 3,817 -55.00%
-
Tax Rate -31.66% 5.47% 4.81% 1.60% 11.01% -49.52% 21.57% -
Total Cost 15,691 12,377 2,475 6,141 6,116 11,617 12,778 14.71%
-
Net Worth 135,751 138,893 139,028 121,329 115,988 114,845 113,597 12.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 66 - - - 66 -
Div Payout % - - 0.49% - - - 1.73% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 135,751 138,893 139,028 121,329 115,988 114,845 113,597 12.64%
NOSH 110,367 110,233 110,340 110,299 110,465 110,428 110,289 0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.86% 25.58% 84.63% 57.97% 49.24% 6.24% 23.00% -
ROE 0.85% 3.06% 9.80% 6.98% 5.11% 0.67% 3.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.26 15.09 14.59 13.25 10.91 11.22 15.05 0.93%
EPS 1.05 3.86 12.35 7.68 5.37 0.70 3.46 -54.93%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.06 -
NAPS 1.23 1.26 1.26 1.10 1.05 1.04 1.03 12.59%
Adjusted Per Share Value based on latest NOSH - 110,299
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.29 2.26 2.19 1.99 1.64 1.69 2.26 0.88%
EPS 0.16 0.58 1.85 1.15 0.81 0.11 0.52 -54.52%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.1846 0.1889 0.1891 0.165 0.1578 0.1562 0.1545 12.63%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.57 1.68 1.85 1.68 1.74 1.75 1.73 -
P/RPS 10.29 11.13 12.68 12.68 15.95 15.60 11.50 -7.16%
P/EPS 149.89 43.52 14.98 21.88 32.40 250.00 49.99 108.35%
EY 0.67 2.30 6.68 4.57 3.09 0.40 2.00 -51.86%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
P/NAPS 1.28 1.33 1.47 1.53 1.66 1.68 1.68 -16.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 29/05/06 27/02/06 -
Price 1.23 1.50 1.70 1.89 1.71 1.72 1.90 -
P/RPS 8.06 9.94 11.65 14.27 15.68 15.33 12.63 -25.93%
P/EPS 117.43 38.86 13.77 24.61 31.84 245.71 54.90 66.24%
EY 0.85 2.57 7.26 4.06 3.14 0.41 1.82 -39.88%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
P/NAPS 1.00 1.19 1.35 1.72 1.63 1.65 1.84 -33.47%

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