[MAXIM] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.09%
YoY- -16.31%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 66,742 65,814 64,193 59,394 55,152 55,645 61,480 5.61%
PBT 9,274 23,552 28,303 34,091 30,107 20,659 41,989 -63.36%
Tax 59 -797 -794 -1,806 -1,304 -1,666 -1,158 -
NP 9,333 22,755 27,509 32,285 28,803 18,993 40,831 -62.51%
-
NP to SH 9,333 22,755 27,509 32,285 28,803 18,993 40,831 -62.51%
-
Tax Rate -0.64% 3.38% 2.81% 5.30% 4.33% 8.06% 2.76% -
Total Cost 57,409 43,059 36,684 27,109 26,349 36,652 20,649 97.35%
-
Net Worth 414,810 219,584 135,751 138,893 139,028 121,329 115,988 133.31%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 66 66 66 66 66 66 -
Div Payout % - 0.29% 0.24% 0.21% 0.23% 0.35% 0.16% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 414,810 219,584 135,751 138,893 139,028 121,329 115,988 133.31%
NOSH 276,846 275,917 110,367 110,233 110,340 110,299 110,465 84.19%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.98% 34.57% 42.85% 54.36% 52.22% 34.13% 66.41% -
ROE 2.25% 10.36% 20.26% 23.24% 20.72% 15.65% 35.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 24.13 45.26 58.16 53.88 49.98 50.45 55.66 -42.63%
EPS 3.37 15.65 24.93 29.29 26.10 17.22 36.96 -79.65%
DPS 0.00 0.05 0.06 0.06 0.06 0.06 0.06 -
NAPS 1.50 1.51 1.23 1.26 1.26 1.10 1.05 26.76%
Adjusted Per Share Value based on latest NOSH - 110,233
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.08 8.95 8.73 8.08 7.50 7.57 8.36 5.64%
EPS 1.27 3.09 3.74 4.39 3.92 2.58 5.55 -62.48%
DPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
NAPS 0.5642 0.2986 0.1846 0.1889 0.1891 0.165 0.1578 133.27%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.94 1.07 1.57 1.68 1.85 1.68 1.74 -
P/RPS 3.89 2.36 2.70 3.12 3.70 3.33 3.13 15.54%
P/EPS 27.85 6.84 6.30 5.74 7.09 9.76 4.71 225.93%
EY 3.59 14.62 15.88 17.43 14.11 10.25 21.24 -69.33%
DY 0.00 0.04 0.04 0.04 0.03 0.04 0.03 -
P/NAPS 0.63 0.71 1.28 1.33 1.47 1.53 1.66 -47.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 29/08/07 31/05/07 28/02/07 08/12/06 30/08/06 -
Price 0.59 1.00 1.23 1.50 1.70 1.89 1.71 -
P/RPS 2.44 2.21 2.11 2.78 3.40 3.75 3.07 -14.16%
P/EPS 17.48 6.39 4.93 5.12 6.51 10.98 4.63 141.87%
EY 5.72 15.65 20.26 19.53 15.36 9.11 21.62 -58.68%
DY 0.00 0.05 0.05 0.04 0.04 0.03 0.04 -
P/NAPS 0.39 0.66 1.00 1.19 1.35 1.72 1.63 -61.35%

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