[MAXIM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 198.08%
YoY- 29.99%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 61,480 67,808 73,803 898,974 898,342 895,609 891,694 -83.26%
PBT 41,989 39,487 42,049 44,854 18,720 15,160 12,410 125.88%
Tax -1,158 -908 -1,649 -3,373 -4,804 -4,438 -4,276 -58.24%
NP 40,831 38,579 40,400 41,481 13,916 10,722 8,134 194.04%
-
NP to SH 40,831 38,579 40,400 41,481 13,916 10,722 8,134 194.04%
-
Tax Rate 2.76% 2.30% 3.92% 7.52% 25.66% 29.27% 34.46% -
Total Cost 20,649 29,229 33,403 857,493 884,426 884,887 883,560 -91.88%
-
Net Worth 115,988 114,845 113,597 105,960 76,252 73,956 71,704 37.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 66 66 66 - - - 4,410 -93.97%
Div Payout % 0.16% 0.17% 0.16% - - - 54.22% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 115,988 114,845 113,597 105,960 76,252 73,956 71,704 37.92%
NOSH 110,465 110,428 110,289 110,375 110,510 110,382 110,315 0.09%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 66.41% 56.89% 54.74% 4.61% 1.55% 1.20% 0.91% -
ROE 35.20% 33.59% 35.56% 39.15% 18.25% 14.50% 11.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.66 61.40 66.92 814.47 812.90 811.37 808.31 -83.28%
EPS 36.96 34.94 36.63 37.58 12.59 9.71 7.37 193.84%
DPS 0.06 0.06 0.06 0.00 0.00 0.00 4.00 -93.96%
NAPS 1.05 1.04 1.03 0.96 0.69 0.67 0.65 37.79%
Adjusted Per Share Value based on latest NOSH - 110,375
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.36 9.22 10.04 122.26 122.18 121.81 121.27 -83.26%
EPS 5.55 5.25 5.49 5.64 1.89 1.46 1.11 193.26%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.60 -93.52%
NAPS 0.1578 0.1562 0.1545 0.1441 0.1037 0.1006 0.0975 37.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.74 1.75 1.73 2.01 2.03 1.86 2.02 -
P/RPS 3.13 2.85 2.59 0.25 0.25 0.23 0.25 441.68%
P/EPS 4.71 5.01 4.72 5.35 16.12 19.15 27.40 -69.18%
EY 21.24 19.96 21.17 18.70 6.20 5.22 3.65 224.57%
DY 0.03 0.03 0.03 0.00 0.00 0.00 1.98 -93.92%
P/NAPS 1.66 1.68 1.68 2.09 2.94 2.78 3.11 -34.27%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 1.71 1.72 1.90 1.87 2.05 1.93 1.87 -
P/RPS 3.07 2.80 2.84 0.23 0.25 0.24 0.23 465.37%
P/EPS 4.63 4.92 5.19 4.98 16.28 19.87 25.36 -67.91%
EY 21.62 20.31 19.28 20.10 6.14 5.03 3.94 212.07%
DY 0.04 0.03 0.03 0.00 0.00 0.00 2.14 -93.00%
P/NAPS 1.63 1.65 1.84 1.95 2.97 2.88 2.88 -31.64%

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