[MAXIM] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -67.84%
YoY- -80.26%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 76,277 66,570 53,774 41,486 54,266 54,214 51,046 -0.42%
PBT 49,576 6,316 27,369 -32,568 -16,385 -22,464 3,096 -2.90%
Tax -798 -2,001 -1,417 -445 16,385 22,464 3,324 -
NP 48,777 4,314 25,952 -33,013 0 0 6,420 -2.13%
-
NP to SH 48,777 4,314 25,952 -33,013 -18,314 -21,084 6,420 -2.13%
-
Tax Rate 1.61% 31.68% 5.18% - - - -107.36% -
Total Cost 27,500 62,256 27,822 74,499 54,266 54,214 44,626 0.51%
-
Net Worth 105,941 66,266 35,308 23,181 208,522 244,974 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 2,945 - - - - - -
Div Payout % - 68.26% - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 105,941 66,266 35,308 23,181 208,522 244,974 0 -100.00%
NOSH 110,355 110,443 110,340 110,387 110,329 110,348 110,328 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 63.95% 6.48% 48.26% -79.58% 0.00% 0.00% 12.58% -
ROE 46.04% 6.51% 73.50% -142.41% -8.78% -8.61% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 69.12 60.28 48.74 37.58 49.19 49.13 46.27 -0.42%
EPS 44.20 3.91 23.52 -29.91 -16.60 -19.11 0.00 -100.00%
DPS 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.60 0.32 0.21 1.89 2.22 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 110,392
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 10.37 9.05 7.31 5.64 7.38 7.37 6.94 -0.42%
EPS 6.63 0.59 3.53 -4.49 -2.49 -2.87 0.87 -2.13%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1441 0.0901 0.048 0.0315 0.2836 0.3332 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.01 1.09 0.74 0.37 0.35 0.87 0.00 -
P/RPS 2.91 1.81 1.52 0.98 0.71 1.77 0.00 -100.00%
P/EPS 4.55 27.90 3.15 -1.24 -2.11 -4.55 0.00 -100.00%
EY 21.99 3.58 31.78 -80.83 -47.43 -21.96 0.00 -100.00%
DY 0.00 2.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 1.82 2.31 1.76 0.19 0.39 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 20/11/03 29/11/02 10/01/02 27/11/00 30/11/99 -
Price 1.87 1.56 0.66 0.47 0.44 0.82 0.00 -
P/RPS 2.71 2.59 1.35 1.25 0.89 1.67 0.00 -100.00%
P/EPS 4.23 39.93 2.81 -1.57 -2.65 -4.29 0.00 -100.00%
EY 23.64 2.50 35.64 -63.63 -37.73 -23.30 0.00 -100.00%
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.60 2.06 2.24 0.23 0.37 0.00 -100.00%

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