[MAXIM] QoQ Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -219.98%
YoY- 58.92%
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 151 149 170 133 124 124 124 13.99%
PBT 1,195 -12,227 4,067 -11,651 -3,306 907 3,611 -52.05%
Tax -707 -627 132 -201 -398 -393 -388 49.02%
NP 488 -12,854 4,199 -11,852 -3,704 514 3,223 -71.49%
-
NP to SH 534 -12,811 4,398 -11,852 -3,704 514 3,223 -69.73%
-
Tax Rate 59.16% - -3.25% - - 43.33% 10.74% -
Total Cost -337 13,003 -4,029 11,985 3,828 -390 -3,099 -77.12%
-
Net Worth 0 243,101 0 247,271 261,786 259,705 261,696 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 243,101 0 247,271 261,786 259,705 261,696 -
NOSH 287,058 303,877 291,258 284,220 278,496 270,526 275,470 2.77%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 323.18% -8,626.85% 2,470.00% -8,911.28% -2,987.10% 414.52% 2,599.19% -
ROE 0.00% -5.27% 0.00% -4.79% -1.41% 0.20% 1.23% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.05 0.05 0.06 0.05 0.04 0.05 0.05 0.00%
EPS 0.16 -4.25 1.44 -4.17 -1.33 0.19 1.17 -73.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.80 0.00 0.87 0.94 0.96 0.95 -
Adjusted Per Share Value based on latest NOSH - 284,220
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
EPS 0.07 -1.74 0.60 -1.61 -0.50 0.07 0.44 -70.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.3306 0.00 0.3363 0.356 0.3532 0.3559 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.28 0.52 0.69 0.80 0.54 0.39 0.30 -
P/RPS 532.29 1,060.51 1,182.17 1,709.60 1,212.81 850.85 666.46 -13.88%
P/EPS 150.52 -12.33 45.70 -19.18 -40.60 205.26 25.64 224.37%
EY 0.66 -8.11 2.19 -5.21 -2.46 0.49 3.90 -69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.65 0.00 0.92 0.57 0.41 0.32 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 28/02/12 29/11/11 24/08/11 27/05/11 -
Price 0.29 0.38 0.54 0.78 0.68 0.74 0.29 -
P/RPS 551.31 774.99 925.17 1,666.86 1,527.24 1,614.43 644.24 -9.83%
P/EPS 155.89 -9.01 35.76 -18.71 -51.13 389.47 24.79 239.55%
EY 0.64 -11.09 2.80 -5.35 -1.96 0.26 4.03 -70.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.48 0.00 0.90 0.72 0.77 0.31 -

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