[MAXIM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 78.5%
YoY- -82.92%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 20,447 18,376 18,385 841,766 19,815 15,643 14,470 25.89%
PBT 29,939 4,164 3,079 7,672 3,805 604 329 1917.60%
Tax 370 -484 -485 -2,774 -1,061 -118 -323 -
NP 30,309 3,680 2,594 4,898 2,744 486 6 29188.30%
-
NP to SH 30,309 3,680 2,594 4,898 2,744 486 6 29188.30%
-
Tax Rate -1.24% 11.62% 15.75% 36.16% 27.88% 19.54% 98.18% -
Total Cost -9,862 14,696 15,791 836,868 17,071 15,157 14,464 -
-
Net Worth 105,960 76,252 73,956 71,704 66,120 64,063 35,399 107.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,206 2,204 - - -
Div Payout % - - - 45.05% 80.32% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 105,960 76,252 73,956 71,704 66,120 64,063 35,399 107.56%
NOSH 110,375 110,510 110,382 110,315 110,200 110,454 60,000 50.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 148.23% 20.03% 14.11% 0.58% 13.85% 3.11% 0.04% -
ROE 28.60% 4.83% 3.51% 6.83% 4.15% 0.76% 0.02% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.53 16.63 16.66 763.05 17.98 14.16 24.12 -16.10%
EPS 27.46 3.33 2.35 4.44 2.49 0.44 0.01 19415.30%
DPS 0.00 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.96 0.69 0.67 0.65 0.60 0.58 0.59 38.29%
Adjusted Per Share Value based on latest NOSH - 110,315
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.78 2.50 2.50 114.48 2.69 2.13 1.97 25.78%
EPS 4.12 0.50 0.35 0.67 0.37 0.07 0.00 -
DPS 0.00 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.1441 0.1037 0.1006 0.0975 0.0899 0.0871 0.0481 107.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.01 2.03 1.86 2.02 1.09 0.98 0.98 -
P/RPS 10.85 12.21 11.17 0.26 6.06 6.92 4.06 92.46%
P/EPS 7.32 60.96 79.15 45.50 43.78 222.73 9,800.00 -99.17%
EY 13.66 1.64 1.26 2.20 2.28 0.45 0.01 12157.25%
DY 0.00 0.00 0.00 0.99 1.83 0.00 0.00 -
P/NAPS 2.09 2.94 2.78 3.11 1.82 1.69 1.66 16.58%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 25/05/04 -
Price 1.87 2.05 1.93 1.87 1.56 1.01 0.94 -
P/RPS 10.09 12.33 11.59 0.25 8.68 7.13 3.90 88.35%
P/EPS 6.81 61.56 82.13 42.12 62.65 229.55 9,400.00 -99.18%
EY 14.68 1.62 1.22 2.37 1.60 0.44 0.01 12759.51%
DY 0.00 0.00 0.00 1.07 1.28 0.00 0.00 -
P/NAPS 1.95 2.97 2.88 2.88 2.60 1.74 1.59 14.56%

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