[MAXIM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 60.87%
YoY- 257.01%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 16,233 16,847 16,632 16,102 14,612 12,048 12,390 19.71%
PBT 3,858 878 4,501 14,315 8,609 6,666 517 281.40%
Tax -141 278 -246 -688 -138 -734 256 -
NP 3,717 1,156 4,255 13,627 8,471 5,932 773 184.61%
-
NP to SH 3,717 1,156 4,255 13,627 8,471 5,932 773 184.61%
-
Tax Rate 3.65% -31.66% 5.47% 4.81% 1.60% 11.01% -49.52% -
Total Cost 12,516 15,691 12,377 2,475 6,141 6,116 11,617 5.08%
-
Net Worth 219,584 135,751 138,893 139,028 121,329 115,988 114,845 53.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 66 - - - -
Div Payout % - - - 0.49% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 219,584 135,751 138,893 139,028 121,329 115,988 114,845 53.98%
NOSH 275,917 110,367 110,233 110,340 110,299 110,465 110,428 84.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 22.90% 6.86% 25.58% 84.63% 57.97% 49.24% 6.24% -
ROE 1.69% 0.85% 3.06% 9.80% 6.98% 5.11% 0.67% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.16 15.26 15.09 14.59 13.25 10.91 11.22 -0.35%
EPS 2.56 1.05 3.86 12.35 7.68 5.37 0.70 137.18%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.51 1.23 1.26 1.26 1.10 1.05 1.04 28.19%
Adjusted Per Share Value based on latest NOSH - 110,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.21 2.29 2.26 2.19 1.99 1.64 1.69 19.56%
EPS 0.51 0.16 0.58 1.85 1.15 0.81 0.11 177.78%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.2986 0.1846 0.1889 0.1891 0.165 0.1578 0.1562 53.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.07 1.57 1.68 1.85 1.68 1.74 1.75 -
P/RPS 9.59 10.29 11.13 12.68 12.68 15.95 15.60 -27.68%
P/EPS 41.86 149.89 43.52 14.98 21.88 32.40 250.00 -69.58%
EY 2.39 0.67 2.30 6.68 4.57 3.09 0.40 228.91%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 0.71 1.28 1.33 1.47 1.53 1.66 1.68 -43.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 29/05/06 -
Price 1.00 1.23 1.50 1.70 1.89 1.71 1.72 -
P/RPS 8.96 8.06 9.94 11.65 14.27 15.68 15.33 -30.07%
P/EPS 39.12 117.43 38.86 13.77 24.61 31.84 245.71 -70.59%
EY 2.56 0.85 2.57 7.26 4.06 3.14 0.41 238.70%
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.66 1.00 1.19 1.35 1.72 1.63 1.65 -45.68%

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