[MAXIM] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -36.42%
YoY- -19.3%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 61,388 61,198 64,000 66,958 48,876 73,522 60,226 0.31%
PBT -2,366 -8,926 -368 10,758 14,366 14,486 1,864 -
Tax -1,844 -764 -64 64 -956 -1,938 -880 13.11%
NP -4,210 -9,690 -432 10,822 13,410 12,548 984 -
-
NP to SH -4,210 -9,690 -432 10,822 13,410 12,548 984 -
-
Tax Rate - - - -0.59% 6.65% 13.38% 47.21% -
Total Cost 65,598 70,888 64,432 56,136 35,466 60,974 59,242 1.71%
-
Net Worth 326,828 382,062 383,399 135,751 115,793 76,215 63,413 31.41%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 326,828 382,062 383,399 135,751 115,793 76,215 63,413 31.41%
NOSH 276,973 276,857 270,000 110,367 110,279 110,457 109,333 16.74%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -6.86% -15.83% -0.68% 16.16% 27.44% 17.07% 1.63% -
ROE -1.29% -2.54% -0.11% 7.97% 11.58% 16.46% 1.55% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 22.16 22.10 23.70 60.67 44.32 66.56 55.08 -14.07%
EPS -1.52 -3.50 -0.16 9.80 12.16 11.36 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.38 1.42 1.23 1.05 0.69 0.58 12.56%
Adjusted Per Share Value based on latest NOSH - 110,367
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.35 8.32 8.70 9.11 6.65 10.00 8.19 0.32%
EPS -0.57 -1.32 -0.06 1.47 1.82 1.71 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.5196 0.5214 0.1846 0.1575 0.1037 0.0862 31.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.34 0.50 1.57 1.74 2.03 0.98 -
P/RPS 1.40 1.54 2.11 2.59 3.93 3.05 1.78 -3.92%
P/EPS -20.39 -9.71 -312.50 16.01 14.31 17.87 108.89 -
EY -4.90 -10.29 -0.32 6.25 6.99 5.60 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.35 1.28 1.66 2.94 1.69 -26.78%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 30/08/05 26/08/04 -
Price 0.23 0.31 0.49 1.23 1.71 2.05 1.01 -
P/RPS 1.04 1.40 2.07 2.03 3.86 3.08 1.83 -8.98%
P/EPS -15.13 -8.86 -306.25 12.54 14.06 18.05 112.22 -
EY -6.61 -11.29 -0.33 7.97 7.11 5.54 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.35 1.00 1.63 2.97 1.74 -30.85%

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