[MAXIM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.93%
YoY- 1175.2%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 64,000 66,958 48,876 73,522 60,226 51,722 50,902 3.88%
PBT -368 10,758 14,366 14,486 1,864 39,940 -18,068 -47.71%
Tax -64 64 -956 -1,938 -880 -1,418 18,068 -
NP -432 10,822 13,410 12,548 984 38,522 0 -
-
NP to SH -432 10,822 13,410 12,548 984 38,522 -19,670 -47.05%
-
Tax Rate - -0.59% 6.65% 13.38% 47.21% 3.55% - -
Total Cost 64,432 56,136 35,466 60,974 59,242 13,200 50,902 4.00%
-
Net Worth 383,399 135,751 115,793 76,215 63,413 35,321 38,633 46.54%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 383,399 135,751 115,793 76,215 63,413 35,321 38,633 46.54%
NOSH 270,000 110,367 110,279 110,457 109,333 110,378 110,381 16.06%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -0.68% 16.16% 27.44% 17.07% 1.63% 74.48% 0.00% -
ROE -0.11% 7.97% 11.58% 16.46% 1.55% 109.06% -50.91% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 23.70 60.67 44.32 66.56 55.08 46.86 46.11 -10.49%
EPS -0.16 9.80 12.16 11.36 0.90 34.90 -17.82 -54.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.23 1.05 0.69 0.58 0.32 0.35 26.26%
Adjusted Per Share Value based on latest NOSH - 110,510
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 8.70 9.11 6.65 10.00 8.19 7.03 6.92 3.88%
EPS -0.06 1.47 1.82 1.71 0.13 5.24 -2.68 -46.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5214 0.1846 0.1575 0.1037 0.0862 0.048 0.0525 46.56%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.50 1.57 1.74 2.03 0.98 0.38 0.36 -
P/RPS 2.11 2.59 3.93 3.05 1.78 0.81 0.78 18.02%
P/EPS -312.50 16.01 14.31 17.87 108.89 1.09 -2.02 131.51%
EY -0.32 6.25 6.99 5.60 0.92 91.84 -49.50 -56.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.28 1.66 2.94 1.69 1.19 1.03 -16.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 30/08/06 30/08/05 26/08/04 29/08/03 30/08/02 -
Price 0.49 1.23 1.71 2.05 1.01 0.80 0.30 -
P/RPS 2.07 2.03 3.86 3.08 1.83 1.71 0.65 21.27%
P/EPS -306.25 12.54 14.06 18.05 112.22 2.29 -1.68 137.93%
EY -0.33 7.97 7.11 5.54 0.89 43.63 -59.40 -57.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 1.00 1.63 2.97 1.74 2.50 0.86 -13.90%

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