[MAXIM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -47.04%
YoY- 43133.34%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 16,595 20,447 18,376 18,385 841,766 19,815 15,643 4.00%
PBT 4,867 29,939 4,164 3,079 7,672 3,805 604 300.40%
Tax -1,050 370 -484 -485 -2,774 -1,061 -118 327.70%
NP 3,817 30,309 3,680 2,594 4,898 2,744 486 293.63%
-
NP to SH 3,817 30,309 3,680 2,594 4,898 2,744 486 293.63%
-
Tax Rate 21.57% -1.24% 11.62% 15.75% 36.16% 27.88% 19.54% -
Total Cost 12,778 -9,862 14,696 15,791 836,868 17,071 15,157 -10.73%
-
Net Worth 113,597 105,960 76,252 73,956 71,704 66,120 64,063 46.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 66 - - - 2,206 2,204 - -
Div Payout % 1.73% - - - 45.05% 80.32% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 113,597 105,960 76,252 73,956 71,704 66,120 64,063 46.34%
NOSH 110,289 110,375 110,510 110,382 110,315 110,200 110,454 -0.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.00% 148.23% 20.03% 14.11% 0.58% 13.85% 3.11% -
ROE 3.36% 28.60% 4.83% 3.51% 6.83% 4.15% 0.76% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.05 18.53 16.63 16.66 763.05 17.98 14.16 4.13%
EPS 3.46 27.46 3.33 2.35 4.44 2.49 0.44 293.95%
DPS 0.06 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 1.03 0.96 0.69 0.67 0.65 0.60 0.58 46.49%
Adjusted Per Share Value based on latest NOSH - 110,382
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.26 2.78 2.50 2.50 114.48 2.69 2.13 4.01%
EPS 0.52 4.12 0.50 0.35 0.67 0.37 0.07 279.32%
DPS 0.01 0.00 0.00 0.00 0.30 0.30 0.00 -
NAPS 0.1545 0.1441 0.1037 0.1006 0.0975 0.0899 0.0871 46.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.73 2.01 2.03 1.86 2.02 1.09 0.98 -
P/RPS 11.50 10.85 12.21 11.17 0.26 6.06 6.92 40.17%
P/EPS 49.99 7.32 60.96 79.15 45.50 43.78 222.73 -62.96%
EY 2.00 13.66 1.64 1.26 2.20 2.28 0.45 169.58%
DY 0.03 0.00 0.00 0.00 0.99 1.83 0.00 -
P/NAPS 1.68 2.09 2.94 2.78 3.11 1.82 1.69 -0.39%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 -
Price 1.90 1.87 2.05 1.93 1.87 1.56 1.01 -
P/RPS 12.63 10.09 12.33 11.59 0.25 8.68 7.13 46.24%
P/EPS 54.90 6.81 61.56 82.13 42.12 62.65 229.55 -61.36%
EY 1.82 14.68 1.62 1.22 2.37 1.60 0.44 157.01%
DY 0.03 0.00 0.00 0.00 1.07 1.28 0.00 -
P/NAPS 1.84 1.95 2.97 2.88 2.88 2.60 1.74 3.78%

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