[MAXIM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.51%
YoY- 259.81%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 55,152 55,645 61,480 67,808 73,803 898,974 898,342 -84.35%
PBT 30,107 20,659 41,989 39,487 42,049 44,854 18,720 37.15%
Tax -1,304 -1,666 -1,158 -908 -1,649 -3,373 -4,804 -57.97%
NP 28,803 18,993 40,831 38,579 40,400 41,481 13,916 62.19%
-
NP to SH 28,803 18,993 40,831 38,579 40,400 41,481 13,916 62.19%
-
Tax Rate 4.33% 8.06% 2.76% 2.30% 3.92% 7.52% 25.66% -
Total Cost 26,349 36,652 20,649 29,229 33,403 857,493 884,426 -90.32%
-
Net Worth 139,028 121,329 115,988 114,845 113,597 105,960 76,252 49.08%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 66 66 66 66 66 - - -
Div Payout % 0.23% 0.35% 0.16% 0.17% 0.16% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 139,028 121,329 115,988 114,845 113,597 105,960 76,252 49.08%
NOSH 110,340 110,299 110,465 110,428 110,289 110,375 110,510 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 52.22% 34.13% 66.41% 56.89% 54.74% 4.61% 1.55% -
ROE 20.72% 15.65% 35.20% 33.59% 35.56% 39.15% 18.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 49.98 50.45 55.66 61.40 66.92 814.47 812.90 -84.34%
EPS 26.10 17.22 36.96 34.94 36.63 37.58 12.59 62.36%
DPS 0.06 0.06 0.06 0.06 0.06 0.00 0.00 -
NAPS 1.26 1.10 1.05 1.04 1.03 0.96 0.69 49.23%
Adjusted Per Share Value based on latest NOSH - 110,428
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.50 7.57 8.36 9.22 10.04 122.26 122.18 -84.35%
EPS 3.92 2.58 5.55 5.25 5.49 5.64 1.89 62.41%
DPS 0.01 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.1891 0.165 0.1578 0.1562 0.1545 0.1441 0.1037 49.09%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.85 1.68 1.74 1.75 1.73 2.01 2.03 -
P/RPS 3.70 3.33 3.13 2.85 2.59 0.25 0.25 499.85%
P/EPS 7.09 9.76 4.71 5.01 4.72 5.35 16.12 -42.07%
EY 14.11 10.25 21.24 19.96 21.17 18.70 6.20 72.75%
DY 0.03 0.04 0.03 0.03 0.03 0.00 0.00 -
P/NAPS 1.47 1.53 1.66 1.68 1.68 2.09 2.94 -36.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 -
Price 1.70 1.89 1.71 1.72 1.90 1.87 2.05 -
P/RPS 3.40 3.75 3.07 2.80 2.84 0.23 0.25 467.05%
P/EPS 6.51 10.98 4.63 4.92 5.19 4.98 16.28 -45.63%
EY 15.36 9.11 21.62 20.31 19.28 20.10 6.14 83.97%
DY 0.04 0.03 0.04 0.03 0.03 0.00 0.00 -
P/NAPS 1.35 1.72 1.63 1.65 1.84 1.95 2.97 -40.79%

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