[MAXIM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -42.03%
YoY- 277.53%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 23,100 248 638 496 61,388 61,198 64,000 -15.61%
PBT -17,752 -52,898 -16,320 9,036 -2,366 -8,926 -368 90.73%
Tax 508 -3,622 -990 -1,562 -1,844 -764 -64 -
NP -17,244 -56,520 -17,310 7,474 -4,210 -9,690 -432 84.81%
-
NP to SH -16,978 -53,098 -16,826 7,474 -4,210 -9,690 -432 84.33%
-
Tax Rate - - - 17.29% - - - -
Total Cost 40,344 56,768 17,948 -6,978 65,598 70,888 64,432 -7.50%
-
Net Worth 167,546 188,342 244,664 265,742 326,828 382,062 383,399 -12.88%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 167,546 188,342 244,664 265,742 326,828 382,062 383,399 -12.88%
NOSH 372,324 362,196 305,830 276,814 276,973 276,857 270,000 5.49%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -74.65% -22,790.32% -2,713.17% 1,506.85% -6.86% -15.83% -0.68% -
ROE -10.13% -28.19% -6.88% 2.81% -1.29% -2.54% -0.11% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.20 0.07 0.21 0.18 22.16 22.10 23.70 -20.01%
EPS -4.56 -14.62 -5.84 2.70 -1.52 -3.50 -0.16 74.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.52 0.80 0.96 1.18 1.38 1.42 -17.42%
Adjusted Per Share Value based on latest NOSH - 270,526
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.14 0.03 0.09 0.07 8.35 8.32 8.70 -15.61%
EPS -2.31 -7.22 -2.29 1.02 -0.57 -1.32 -0.06 83.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2279 0.2562 0.3328 0.3614 0.4445 0.5196 0.5214 -12.87%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.50 0.285 0.52 0.39 0.31 0.34 0.50 -
P/RPS 8.06 416.23 249.27 217.66 1.40 1.54 2.11 25.01%
P/EPS -10.96 -1.94 -9.45 14.44 -20.39 -9.71 -312.50 -42.77%
EY -9.12 -51.44 -10.58 6.92 -4.90 -10.29 -0.32 74.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.55 0.65 0.41 0.26 0.25 0.35 21.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/08/14 27/08/13 29/08/12 24/08/11 26/08/10 27/08/09 29/08/08 -
Price 0.485 0.265 0.38 0.74 0.23 0.31 0.49 -
P/RPS 7.82 387.02 182.16 412.99 1.04 1.40 2.07 24.78%
P/EPS -10.64 -1.81 -6.91 27.41 -15.13 -8.86 -306.25 -42.86%
EY -9.40 -55.32 -14.48 3.65 -6.61 -11.29 -0.33 74.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.51 0.48 0.77 0.19 0.22 0.35 20.64%

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