[MAXIM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 8.65%
YoY- 114.18%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 898,342 895,609 891,694 64,398 59,053 56,340 54,801 546.41%
PBT 18,720 15,160 12,410 33,620 30,372 25,146 49,409 -47.67%
Tax -4,804 -4,438 -4,276 -1,710 -1,003 -1,240 -1,271 142.84%
NP 13,916 10,722 8,134 31,910 29,369 23,906 48,138 -56.31%
-
NP to SH 13,916 10,722 8,134 31,910 29,369 23,906 48,138 -56.31%
-
Tax Rate 25.66% 29.27% 34.46% 5.09% 3.30% 4.93% 2.57% -
Total Cost 884,426 884,887 883,560 32,488 29,684 32,434 6,663 2509.88%
-
Net Worth 76,252 73,956 71,704 66,120 64,063 35,399 64,014 12.38%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,410 2,204 - - - -
Div Payout % - - 54.22% 6.91% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 76,252 73,956 71,704 66,120 64,063 35,399 64,014 12.38%
NOSH 110,510 110,382 110,315 110,200 110,454 60,000 110,369 0.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.55% 1.20% 0.91% 49.55% 49.73% 42.43% 87.84% -
ROE 18.25% 14.50% 11.34% 48.26% 45.84% 67.53% 75.20% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 812.90 811.37 808.31 58.44 53.46 93.90 49.65 545.87%
EPS 12.59 9.71 7.37 28.96 26.59 39.84 43.62 -56.35%
DPS 0.00 0.00 4.00 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.65 0.60 0.58 0.59 0.58 12.28%
Adjusted Per Share Value based on latest NOSH - 110,200
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 122.18 121.81 121.27 8.76 8.03 7.66 7.45 546.60%
EPS 1.89 1.46 1.11 4.34 3.99 3.25 6.55 -56.36%
DPS 0.00 0.00 0.60 0.30 0.00 0.00 0.00 -
NAPS 0.1037 0.1006 0.0975 0.0899 0.0871 0.0481 0.0871 12.34%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.03 1.86 2.02 1.09 0.98 0.98 0.80 -
P/RPS 0.25 0.23 0.25 1.87 1.83 1.04 1.61 -71.14%
P/EPS 16.12 19.15 27.40 3.76 3.69 2.46 1.83 327.08%
EY 6.20 5.22 3.65 26.57 27.13 40.66 54.52 -76.55%
DY 0.00 0.00 1.98 1.83 0.00 0.00 0.00 -
P/NAPS 2.94 2.78 3.11 1.82 1.69 1.66 1.38 65.64%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 26/08/04 25/05/04 26/02/04 -
Price 2.05 1.93 1.87 1.56 1.01 0.94 1.03 -
P/RPS 0.25 0.24 0.23 2.67 1.89 1.00 2.07 -75.59%
P/EPS 16.28 19.87 25.36 5.39 3.80 2.36 2.36 262.80%
EY 6.14 5.03 3.94 18.56 26.33 42.39 42.34 -72.43%
DY 0.00 0.00 2.14 1.28 0.00 0.00 0.00 -
P/NAPS 2.97 2.88 2.88 2.60 1.74 1.59 1.78 40.72%

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