[MAXIM] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -138.83%
YoY- -106.32%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 61,030 62,595 62,431 63,877 65,263 65,802 66,742 -5.79%
PBT -8,296 -4,633 -4,017 -1,319 3,711 4,539 9,274 -
Tax -1,892 -1,775 -1,542 -120 -5 72 59 -
NP -10,188 -6,408 -5,559 -1,439 3,706 4,611 9,333 -
-
NP to SH -10,188 -6,408 -5,559 -1,439 3,706 4,611 9,333 -
-
Tax Rate - - - - 0.13% -1.59% -0.64% -
Total Cost 71,218 69,003 67,990 65,316 61,557 61,191 57,409 15.46%
-
Net Worth 380,470 383,833 388,723 389,953 396,022 390,082 414,810 -5.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 380,470 383,833 388,723 389,953 396,022 390,082 414,810 -5.60%
NOSH 275,703 274,166 277,659 274,615 278,888 274,705 276,846 -0.27%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -16.69% -10.24% -8.90% -2.25% 5.68% 7.01% 13.98% -
ROE -2.68% -1.67% -1.43% -0.37% 0.94% 1.18% 2.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.14 22.83 22.48 23.26 23.40 23.95 24.13 -5.58%
EPS -3.70 -2.34 -2.00 -0.52 1.33 1.68 3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.40 1.40 1.42 1.42 1.42 1.50 -5.41%
Adjusted Per Share Value based on latest NOSH - 274,615
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 8.30 8.51 8.49 8.69 8.88 8.95 9.08 -5.81%
EPS -1.39 -0.87 -0.76 -0.20 0.50 0.63 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5175 0.522 0.5287 0.5304 0.5386 0.5305 0.5642 -5.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.34 0.39 0.38 0.46 0.50 0.46 0.94 -
P/RPS 1.54 1.71 1.69 1.98 2.14 1.92 3.89 -46.11%
P/EPS -9.20 -16.69 -18.98 -87.79 37.63 27.41 27.85 -
EY -10.87 -5.99 -5.27 -1.14 2.66 3.65 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.27 0.32 0.35 0.32 0.63 -46.02%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.31 0.32 0.42 0.29 0.49 0.49 0.59 -
P/RPS 1.40 1.40 1.87 1.25 2.09 2.05 2.44 -30.97%
P/EPS -8.39 -13.69 -20.98 -55.34 36.87 29.19 17.48 -
EY -11.92 -7.30 -4.77 -1.81 2.71 3.43 5.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.30 0.20 0.35 0.35 0.39 -31.75%

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