[MAXIM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.28%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 65,263 65,802 66,742 65,814 64,193 59,394 55,152 11.88%
PBT 3,711 4,539 9,274 23,552 28,303 34,091 30,107 -75.26%
Tax -5 72 59 -797 -794 -1,806 -1,304 -97.55%
NP 3,706 4,611 9,333 22,755 27,509 32,285 28,803 -74.54%
-
NP to SH 3,706 4,611 9,333 22,755 27,509 32,285 28,803 -74.54%
-
Tax Rate 0.13% -1.59% -0.64% 3.38% 2.81% 5.30% 4.33% -
Total Cost 61,557 61,191 57,409 43,059 36,684 27,109 26,349 76.15%
-
Net Worth 396,022 390,082 414,810 219,584 135,751 138,893 139,028 101.07%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 66 66 66 66 -
Div Payout % - - - 0.29% 0.24% 0.21% 0.23% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 396,022 390,082 414,810 219,584 135,751 138,893 139,028 101.07%
NOSH 278,888 274,705 276,846 275,917 110,367 110,233 110,340 85.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.68% 7.01% 13.98% 34.57% 42.85% 54.36% 52.22% -
ROE 0.94% 1.18% 2.25% 10.36% 20.26% 23.24% 20.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.40 23.95 24.13 45.26 58.16 53.88 49.98 -39.73%
EPS 1.33 1.68 3.37 15.65 24.93 29.29 26.10 -86.28%
DPS 0.00 0.00 0.00 0.05 0.06 0.06 0.06 -
NAPS 1.42 1.42 1.50 1.51 1.23 1.26 1.26 8.30%
Adjusted Per Share Value based on latest NOSH - 275,917
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.88 8.95 9.08 8.95 8.73 8.08 7.50 11.92%
EPS 0.50 0.63 1.27 3.09 3.74 4.39 3.92 -74.69%
DPS 0.00 0.00 0.00 0.01 0.01 0.01 0.01 -
NAPS 0.5386 0.5305 0.5642 0.2986 0.1846 0.1889 0.1891 101.06%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.50 0.46 0.94 1.07 1.57 1.68 1.85 -
P/RPS 2.14 1.92 3.89 2.36 2.70 3.12 3.70 -30.60%
P/EPS 37.63 27.41 27.85 6.84 6.30 5.74 7.09 204.57%
EY 2.66 3.65 3.59 14.62 15.88 17.43 14.11 -67.15%
DY 0.00 0.00 0.00 0.04 0.04 0.04 0.03 -
P/NAPS 0.35 0.32 0.63 0.71 1.28 1.33 1.47 -61.61%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.49 0.49 0.59 1.00 1.23 1.50 1.70 -
P/RPS 2.09 2.05 2.44 2.21 2.11 2.78 3.40 -27.72%
P/EPS 36.87 29.19 17.48 6.39 4.93 5.12 6.51 218.06%
EY 2.71 3.43 5.72 15.65 20.26 19.53 15.36 -68.57%
DY 0.00 0.00 0.00 0.05 0.05 0.04 0.04 -
P/NAPS 0.35 0.35 0.39 0.66 1.00 1.19 1.35 -59.37%

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