[MAXIM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 92.8%
YoY- 99.72%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 56,340 54,801 49,732 40,927 42,364 40,516 42,199 21.22%
PBT 25,146 49,409 16,262 313 -2,403 -28,692 -89,608 -
Tax -1,240 -1,271 -1,363 -542 -779 -634 -867 26.91%
NP 23,906 48,138 14,899 -229 -3,182 -29,326 -90,475 -
-
NP to SH 23,906 48,138 14,899 -229 -3,182 -29,326 -90,475 -
-
Tax Rate 4.93% 2.57% 8.38% 173.16% - - - -
Total Cost 32,434 6,663 34,833 41,156 45,546 69,842 132,674 -60.86%
-
Net Worth 35,399 64,014 36,088 35,313 39,734 18,745 23,182 32.57%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 35,399 64,014 36,088 35,313 39,734 18,745 23,182 32.57%
NOSH 60,000 110,369 112,777 110,354 110,373 110,265 110,392 -33.37%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 42.43% 87.84% 29.96% -0.56% -7.51% -72.38% -214.40% -
ROE 67.53% 75.20% 41.28% -0.65% -8.01% -156.45% -390.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 93.90 49.65 44.10 37.09 38.38 36.74 38.23 81.94%
EPS 39.84 43.62 13.21 -0.21 -2.88 -26.60 -81.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.32 0.32 0.36 0.17 0.21 98.98%
Adjusted Per Share Value based on latest NOSH - 110,354
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 7.66 7.45 6.76 5.57 5.76 5.51 5.74 21.19%
EPS 3.25 6.55 2.03 -0.03 -0.43 -3.99 -12.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0481 0.0871 0.0491 0.048 0.054 0.0255 0.0315 32.56%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.98 0.80 0.74 0.38 0.37 0.39 0.37 -
P/RPS 1.04 1.61 1.68 1.02 0.96 1.06 0.97 4.75%
P/EPS 2.46 1.83 5.60 -183.12 -12.83 -1.47 -0.45 -
EY 40.66 54.52 17.85 -0.55 -7.79 -68.19 -221.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.38 2.31 1.19 1.03 2.29 1.76 -3.82%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 26/02/04 20/11/03 29/08/03 23/05/03 27/02/03 29/11/02 -
Price 0.94 1.03 0.66 0.80 0.30 0.40 0.47 -
P/RPS 1.00 2.07 1.50 2.16 0.78 1.09 1.23 -12.87%
P/EPS 2.36 2.36 5.00 -385.52 -10.41 -1.50 -0.57 -
EY 42.39 42.34 20.02 -0.26 -9.61 -66.49 -174.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.78 2.06 2.50 0.83 2.35 2.24 -20.41%

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