[MAXIM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 67.59%
YoY- 63.09%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,732 40,927 42,364 40,516 42,199 46,447 47,473 3.14%
PBT 16,262 313 -2,403 -28,692 -89,608 -78,985 -75,475 -
Tax -1,363 -542 -779 -634 -867 -1,691 2,729 -
NP 14,899 -229 -3,182 -29,326 -90,475 -80,676 -72,746 -
-
NP to SH 14,899 -229 -3,182 -29,326 -90,475 -80,676 -77,119 -
-
Tax Rate 8.38% 173.16% - - - - - -
Total Cost 34,833 41,156 45,546 69,842 132,674 127,123 120,219 -56.17%
-
Net Worth 36,088 35,313 39,734 18,745 23,182 38,602 47,374 -16.57%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 36,088 35,313 39,734 18,745 23,182 38,602 47,374 -16.57%
NOSH 112,777 110,354 110,373 110,265 110,392 110,292 110,173 1.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 29.96% -0.56% -7.51% -72.38% -214.40% -173.69% -153.24% -
ROE 41.28% -0.65% -8.01% -156.45% -390.28% -208.99% -162.79% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.10 37.09 38.38 36.74 38.23 42.11 43.09 1.55%
EPS 13.21 -0.21 -2.88 -26.60 -81.96 -73.15 -70.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.36 0.17 0.21 0.35 0.43 -17.86%
Adjusted Per Share Value based on latest NOSH - 110,265
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 6.76 5.57 5.76 5.51 5.74 6.32 6.46 3.06%
EPS 2.03 -0.03 -0.43 -3.99 -12.31 -10.97 -10.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.048 0.054 0.0255 0.0315 0.0525 0.0644 -16.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.74 0.38 0.37 0.39 0.37 0.36 0.32 -
P/RPS 1.68 1.02 0.96 1.06 0.97 0.85 0.74 72.65%
P/EPS 5.60 -183.12 -12.83 -1.47 -0.45 -0.49 -0.46 -
EY 17.85 -0.55 -7.79 -68.19 -221.51 -203.19 -218.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 1.19 1.03 2.29 1.76 1.03 0.74 113.44%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 29/08/03 23/05/03 27/02/03 29/11/02 30/08/02 31/05/02 -
Price 0.66 0.80 0.30 0.40 0.47 0.30 0.44 -
P/RPS 1.50 2.16 0.78 1.09 1.23 0.71 1.02 29.28%
P/EPS 5.00 -385.52 -10.41 -1.50 -0.57 -0.41 -0.63 -
EY 20.02 -0.26 -9.61 -66.49 -174.38 -243.83 -159.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.50 0.83 2.35 2.24 0.86 1.02 59.70%

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