[MAXIM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 25.97%
YoY- -0.22%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 328 352 15,695 30,798 43,033 54,997 54,273 -96.67%
PBT -27,204 -17,163 -16,743 -22,864 -40,230 -48,001 -52,941 -35.81%
Tax -1,069 -999 -1,089 -1,140 -3,643 -3,291 -2,724 -46.36%
NP -28,273 -18,162 -17,832 -24,004 -43,873 -51,292 -55,665 -36.31%
-
NP to SH -28,273 -50,801 -50,471 -56,643 -76,512 -53,776 -58,149 -38.13%
-
Tax Rate - - - - - - - -
Total Cost 28,601 18,514 33,527 54,802 86,906 106,289 109,938 -59.21%
-
Net Worth 261,786 259,705 261,696 259,769 295,766 321,264 325,216 -13.45%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 261,786 259,705 261,696 259,769 295,766 321,264 325,216 -13.45%
NOSH 278,496 270,526 275,470 276,350 276,417 272,258 275,607 0.69%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -8,619.82% -5,159.66% -113.62% -77.94% -101.95% -93.26% -102.56% -
ROE -10.80% -19.56% -19.29% -21.81% -25.87% -16.74% -17.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.12 0.13 5.70 11.14 15.57 20.20 19.69 -96.65%
EPS -10.15 -18.78 -18.32 -20.50 -27.68 -19.75 -21.10 -38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.96 0.95 0.94 1.07 1.18 1.18 -14.05%
Adjusted Per Share Value based on latest NOSH - 276,350
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.04 0.05 2.13 4.19 5.85 7.48 7.38 -96.90%
EPS -3.85 -6.91 -6.86 -7.70 -10.41 -7.31 -7.91 -38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.3532 0.3559 0.3533 0.4023 0.4369 0.4423 -13.46%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.54 0.39 0.30 0.23 0.23 0.31 0.46 -
P/RPS 458.50 299.73 5.27 2.06 1.48 1.53 2.34 3262.69%
P/EPS -5.32 -2.08 -1.64 -1.12 -0.83 -1.57 -2.18 81.16%
EY -18.80 -48.15 -61.07 -89.12 -120.35 -63.72 -45.87 -44.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.32 0.24 0.21 0.26 0.39 28.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 27/05/11 25/02/11 29/11/10 26/08/10 26/05/10 -
Price 0.68 0.74 0.29 0.25 0.22 0.23 0.31 -
P/RPS 577.37 568.72 5.09 2.24 1.41 1.14 1.57 5014.57%
P/EPS -6.70 -3.94 -1.58 -1.22 -0.79 -1.16 -1.47 174.64%
EY -14.93 -25.38 -63.18 -81.99 -125.82 -85.88 -68.06 -63.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 0.31 0.27 0.21 0.19 0.26 97.07%

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