[MAXIM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.89%
YoY- -807.44%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 30,798 43,033 54,997 54,273 54,902 58,295 61,030 -36.53%
PBT -22,864 -40,230 -48,001 -52,941 -51,281 -8,160 -8,296 96.20%
Tax -1,140 -3,643 -3,291 -2,724 -2,751 -1,612 -1,892 -28.59%
NP -24,004 -43,873 -51,292 -55,665 -54,032 -9,772 -10,188 76.78%
-
NP to SH -56,643 -76,512 -53,776 -58,149 -56,516 -12,256 -10,188 212.85%
-
Tax Rate - - - - - - - -
Total Cost 54,802 86,906 106,289 109,938 108,934 68,067 71,218 -15.98%
-
Net Worth 259,769 295,766 321,264 325,216 328,717 380,120 380,470 -22.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 259,769 295,766 321,264 325,216 328,717 380,120 380,470 -22.40%
NOSH 276,350 276,417 272,258 275,607 276,232 277,460 275,703 0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -77.94% -101.95% -93.26% -102.56% -98.42% -16.76% -16.69% -
ROE -21.81% -25.87% -16.74% -17.88% -17.19% -3.22% -2.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.14 15.57 20.20 19.69 19.88 21.01 22.14 -36.65%
EPS -20.50 -27.68 -19.75 -21.10 -20.46 -4.42 -3.70 212.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 1.07 1.18 1.18 1.19 1.37 1.38 -22.52%
Adjusted Per Share Value based on latest NOSH - 275,607
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.19 5.85 7.48 7.38 7.47 7.93 8.30 -36.52%
EPS -7.70 -10.41 -7.31 -7.91 -7.69 -1.67 -1.39 212.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3533 0.4023 0.4369 0.4423 0.4471 0.517 0.5175 -22.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.23 0.23 0.31 0.46 0.27 0.26 0.34 -
P/RPS 2.06 1.48 1.53 2.34 1.36 1.24 1.54 21.33%
P/EPS -1.12 -0.83 -1.57 -2.18 -1.32 -5.89 -9.20 -75.34%
EY -89.12 -120.35 -63.72 -45.87 -75.78 -16.99 -10.87 305.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.26 0.39 0.23 0.19 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 0.25 0.22 0.23 0.31 0.25 0.25 0.31 -
P/RPS 2.24 1.41 1.14 1.57 1.26 1.19 1.40 36.68%
P/EPS -1.22 -0.79 -1.16 -1.47 -1.22 -5.66 -8.39 -72.25%
EY -81.99 -125.82 -85.88 -68.06 -81.84 -17.67 -11.92 260.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.19 0.26 0.21 0.18 0.22 14.58%

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