[MAXIM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -87.41%
YoY- -22.07%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,612 12,048 12,390 16,595 20,447 18,376 18,385 -14.18%
PBT 8,609 6,666 517 4,867 29,939 4,164 3,079 98.34%
Tax -138 -734 256 -1,050 370 -484 -485 -56.70%
NP 8,471 5,932 773 3,817 30,309 3,680 2,594 119.95%
-
NP to SH 8,471 5,932 773 3,817 30,309 3,680 2,594 119.95%
-
Tax Rate 1.60% 11.01% -49.52% 21.57% -1.24% 11.62% 15.75% -
Total Cost 6,141 6,116 11,617 12,778 -9,862 14,696 15,791 -46.69%
-
Net Worth 121,329 115,988 114,845 113,597 105,960 76,252 73,956 39.05%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 66 - - - -
Div Payout % - - - 1.73% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 121,329 115,988 114,845 113,597 105,960 76,252 73,956 39.05%
NOSH 110,299 110,465 110,428 110,289 110,375 110,510 110,382 -0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 57.97% 49.24% 6.24% 23.00% 148.23% 20.03% 14.11% -
ROE 6.98% 5.11% 0.67% 3.36% 28.60% 4.83% 3.51% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.25 10.91 11.22 15.05 18.53 16.63 16.66 -14.14%
EPS 7.68 5.37 0.70 3.46 27.46 3.33 2.35 120.06%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.03 0.96 0.69 0.67 39.12%
Adjusted Per Share Value based on latest NOSH - 110,289
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.99 1.64 1.69 2.26 2.78 2.50 2.50 -14.09%
EPS 1.15 0.81 0.11 0.52 4.12 0.50 0.35 120.85%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.165 0.1578 0.1562 0.1545 0.1441 0.1037 0.1006 39.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.74 1.75 1.73 2.01 2.03 1.86 -
P/RPS 12.68 15.95 15.60 11.50 10.85 12.21 11.17 8.81%
P/EPS 21.88 32.40 250.00 49.99 7.32 60.96 79.15 -57.53%
EY 4.57 3.09 0.40 2.00 13.66 1.64 1.26 135.87%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.53 1.66 1.68 1.68 2.09 2.94 2.78 -32.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.89 1.71 1.72 1.90 1.87 2.05 1.93 -
P/RPS 14.27 15.68 15.33 12.63 10.09 12.33 11.59 14.86%
P/EPS 24.61 31.84 245.71 54.90 6.81 61.56 82.13 -55.18%
EY 4.06 3.14 0.41 1.82 14.68 1.62 1.22 122.73%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.72 1.63 1.65 1.84 1.95 2.97 2.88 -29.05%

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