[MAXIM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 51.65%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 65,814 64,193 59,394 55,152 55,645 61,480 67,808 -1.96%
PBT 23,552 28,303 34,091 30,107 20,659 41,989 39,487 -29.12%
Tax -797 -794 -1,806 -1,304 -1,666 -1,158 -908 -8.31%
NP 22,755 27,509 32,285 28,803 18,993 40,831 38,579 -29.64%
-
NP to SH 22,755 27,509 32,285 28,803 18,993 40,831 38,579 -29.64%
-
Tax Rate 3.38% 2.81% 5.30% 4.33% 8.06% 2.76% 2.30% -
Total Cost 43,059 36,684 27,109 26,349 36,652 20,649 29,229 29.43%
-
Net Worth 219,584 135,751 138,893 139,028 121,329 115,988 114,845 53.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 66 66 66 66 66 66 66 0.00%
Div Payout % 0.29% 0.24% 0.21% 0.23% 0.35% 0.16% 0.17% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 219,584 135,751 138,893 139,028 121,329 115,988 114,845 53.98%
NOSH 275,917 110,367 110,233 110,340 110,299 110,465 110,428 84.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.57% 42.85% 54.36% 52.22% 34.13% 66.41% 56.89% -
ROE 10.36% 20.26% 23.24% 20.72% 15.65% 35.20% 33.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 45.26 58.16 53.88 49.98 50.45 55.66 61.40 -18.38%
EPS 15.65 24.93 29.29 26.10 17.22 36.96 34.94 -41.43%
DPS 0.05 0.06 0.06 0.06 0.06 0.06 0.06 -11.43%
NAPS 1.51 1.23 1.26 1.26 1.10 1.05 1.04 28.19%
Adjusted Per Share Value based on latest NOSH - 110,340
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.95 8.73 8.08 7.50 7.57 8.36 9.22 -1.96%
EPS 3.09 3.74 4.39 3.92 2.58 5.55 5.25 -29.74%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 0.2986 0.1846 0.1889 0.1891 0.165 0.1578 0.1562 53.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.07 1.57 1.68 1.85 1.68 1.74 1.75 -
P/RPS 2.36 2.70 3.12 3.70 3.33 3.13 2.85 -11.80%
P/EPS 6.84 6.30 5.74 7.09 9.76 4.71 5.01 23.04%
EY 14.62 15.88 17.43 14.11 10.25 21.24 19.96 -18.72%
DY 0.04 0.04 0.04 0.03 0.04 0.03 0.03 21.12%
P/NAPS 0.71 1.28 1.33 1.47 1.53 1.66 1.68 -43.65%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 29/05/06 -
Price 1.00 1.23 1.50 1.70 1.89 1.71 1.72 -
P/RPS 2.21 2.11 2.78 3.40 3.75 3.07 2.80 -14.58%
P/EPS 6.39 4.93 5.12 6.51 10.98 4.63 4.92 19.02%
EY 15.65 20.26 19.53 15.36 9.11 21.62 20.31 -15.93%
DY 0.05 0.05 0.04 0.04 0.03 0.04 0.03 40.52%
P/NAPS 0.66 1.00 1.19 1.35 1.72 1.63 1.65 -45.68%

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