[MAXIM] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 223.1%
YoY- 264.15%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,398 59,053 56,340 54,801 49,732 40,927 42,364 32.10%
PBT 33,620 30,372 25,146 49,409 16,262 313 -2,403 -
Tax -1,710 -1,003 -1,240 -1,271 -1,363 -542 -779 68.66%
NP 31,910 29,369 23,906 48,138 14,899 -229 -3,182 -
-
NP to SH 31,910 29,369 23,906 48,138 14,899 -229 -3,182 -
-
Tax Rate 5.09% 3.30% 4.93% 2.57% 8.38% 173.16% - -
Total Cost 32,488 29,684 32,434 6,663 34,833 41,156 45,546 -20.11%
-
Net Worth 66,120 64,063 35,399 64,014 36,088 35,313 39,734 40.29%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 2,204 - - - - - - -
Div Payout % 6.91% - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 66,120 64,063 35,399 64,014 36,088 35,313 39,734 40.29%
NOSH 110,200 110,454 60,000 110,369 112,777 110,354 110,373 -0.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 49.55% 49.73% 42.43% 87.84% 29.96% -0.56% -7.51% -
ROE 48.26% 45.84% 67.53% 75.20% 41.28% -0.65% -8.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 58.44 53.46 93.90 49.65 44.10 37.09 38.38 32.25%
EPS 28.96 26.59 39.84 43.62 13.21 -0.21 -2.88 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.58 0.59 0.58 0.32 0.32 0.36 40.44%
Adjusted Per Share Value based on latest NOSH - 110,369
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.76 8.03 7.66 7.45 6.76 5.57 5.76 32.14%
EPS 4.34 3.99 3.25 6.55 2.03 -0.03 -0.43 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.0871 0.0481 0.0871 0.0491 0.048 0.054 40.33%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.09 0.98 0.98 0.80 0.74 0.38 0.37 -
P/RPS 1.87 1.83 1.04 1.61 1.68 1.02 0.96 55.78%
P/EPS 3.76 3.69 2.46 1.83 5.60 -183.12 -12.83 -
EY 26.57 27.13 40.66 54.52 17.85 -0.55 -7.79 -
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.69 1.66 1.38 2.31 1.19 1.03 46.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 26/08/04 25/05/04 26/02/04 20/11/03 29/08/03 23/05/03 -
Price 1.56 1.01 0.94 1.03 0.66 0.80 0.30 -
P/RPS 2.67 1.89 1.00 2.07 1.50 2.16 0.78 126.62%
P/EPS 5.39 3.80 2.36 2.36 5.00 -385.52 -10.41 -
EY 18.56 26.33 42.39 42.34 20.02 -0.26 -9.61 -
DY 1.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 1.74 1.59 1.78 2.06 2.50 0.83 113.64%

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