[MAXIM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.84%
YoY- 193.41%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 59,394 55,152 55,645 61,480 67,808 73,803 898,974 -83.68%
PBT 34,091 30,107 20,659 41,989 39,487 42,049 44,854 -16.73%
Tax -1,806 -1,304 -1,666 -1,158 -908 -1,649 -3,373 -34.08%
NP 32,285 28,803 18,993 40,831 38,579 40,400 41,481 -15.40%
-
NP to SH 32,285 28,803 18,993 40,831 38,579 40,400 41,481 -15.40%
-
Tax Rate 5.30% 4.33% 8.06% 2.76% 2.30% 3.92% 7.52% -
Total Cost 27,109 26,349 36,652 20,649 29,229 33,403 857,493 -90.02%
-
Net Worth 138,893 139,028 121,329 115,988 114,845 113,597 105,960 19.79%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 66 66 66 66 66 66 - -
Div Payout % 0.21% 0.23% 0.35% 0.16% 0.17% 0.16% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 138,893 139,028 121,329 115,988 114,845 113,597 105,960 19.79%
NOSH 110,233 110,340 110,299 110,465 110,428 110,289 110,375 -0.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 54.36% 52.22% 34.13% 66.41% 56.89% 54.74% 4.61% -
ROE 23.24% 20.72% 15.65% 35.20% 33.59% 35.56% 39.15% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 53.88 49.98 50.45 55.66 61.40 66.92 814.47 -83.67%
EPS 29.29 26.10 17.22 36.96 34.94 36.63 37.58 -15.32%
DPS 0.06 0.06 0.06 0.06 0.06 0.06 0.00 -
NAPS 1.26 1.26 1.10 1.05 1.04 1.03 0.96 19.89%
Adjusted Per Share Value based on latest NOSH - 110,465
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.08 7.50 7.57 8.36 9.22 10.04 122.26 -83.68%
EPS 4.39 3.92 2.58 5.55 5.25 5.49 5.64 -15.39%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.1889 0.1891 0.165 0.1578 0.1562 0.1545 0.1441 19.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.68 1.85 1.68 1.74 1.75 1.73 2.01 -
P/RPS 3.12 3.70 3.33 3.13 2.85 2.59 0.25 438.86%
P/EPS 5.74 7.09 9.76 4.71 5.01 4.72 5.35 4.80%
EY 17.43 14.11 10.25 21.24 19.96 21.17 18.70 -4.58%
DY 0.04 0.03 0.04 0.03 0.03 0.03 0.00 -
P/NAPS 1.33 1.47 1.53 1.66 1.68 1.68 2.09 -26.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 -
Price 1.50 1.70 1.89 1.71 1.72 1.90 1.87 -
P/RPS 2.78 3.40 3.75 3.07 2.80 2.84 0.23 427.47%
P/EPS 5.12 6.51 10.98 4.63 4.92 5.19 4.98 1.86%
EY 19.53 15.36 9.11 21.62 20.31 19.28 20.10 -1.90%
DY 0.04 0.04 0.03 0.04 0.03 0.03 0.00 -
P/NAPS 1.19 1.35 1.72 1.63 1.65 1.84 1.95 -28.07%

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