[MAXIM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -79.75%
YoY- -70.2%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 16,102 14,612 12,048 12,390 16,595 20,447 18,376 -8.40%
PBT 14,315 8,609 6,666 517 4,867 29,939 4,164 127.27%
Tax -688 -138 -734 256 -1,050 370 -484 26.34%
NP 13,627 8,471 5,932 773 3,817 30,309 3,680 138.78%
-
NP to SH 13,627 8,471 5,932 773 3,817 30,309 3,680 138.78%
-
Tax Rate 4.81% 1.60% 11.01% -49.52% 21.57% -1.24% 11.62% -
Total Cost 2,475 6,141 6,116 11,617 12,778 -9,862 14,696 -69.40%
-
Net Worth 139,028 121,329 115,988 114,845 113,597 105,960 76,252 49.08%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 66 - - - 66 - - -
Div Payout % 0.49% - - - 1.73% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 139,028 121,329 115,988 114,845 113,597 105,960 76,252 49.08%
NOSH 110,340 110,299 110,465 110,428 110,289 110,375 110,510 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 84.63% 57.97% 49.24% 6.24% 23.00% 148.23% 20.03% -
ROE 9.80% 6.98% 5.11% 0.67% 3.36% 28.60% 4.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.59 13.25 10.91 11.22 15.05 18.53 16.63 -8.33%
EPS 12.35 7.68 5.37 0.70 3.46 27.46 3.33 139.02%
DPS 0.06 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.26 1.10 1.05 1.04 1.03 0.96 0.69 49.23%
Adjusted Per Share Value based on latest NOSH - 110,428
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.19 1.99 1.64 1.69 2.26 2.78 2.50 -8.42%
EPS 1.85 1.15 0.81 0.11 0.52 4.12 0.50 138.65%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1891 0.165 0.1578 0.1562 0.1545 0.1441 0.1037 49.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.85 1.68 1.74 1.75 1.73 2.01 2.03 -
P/RPS 12.68 12.68 15.95 15.60 11.50 10.85 12.21 2.54%
P/EPS 14.98 21.88 32.40 250.00 49.99 7.32 60.96 -60.66%
EY 6.68 4.57 3.09 0.40 2.00 13.66 1.64 154.39%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.47 1.53 1.66 1.68 1.68 2.09 2.94 -36.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 1.70 1.89 1.71 1.72 1.90 1.87 2.05 -
P/RPS 11.65 14.27 15.68 15.33 12.63 10.09 12.33 -3.70%
P/EPS 13.77 24.61 31.84 245.71 54.90 6.81 61.56 -63.05%
EY 7.26 4.06 3.14 0.41 1.82 14.68 1.62 171.07%
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.35 1.72 1.63 1.65 1.84 1.95 2.97 -40.79%

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