[MAXIM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -32.63%
YoY- 178.61%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 52,066 76,277 66,570 53,774 41,486 54,266 54,214 -0.67%
PBT 21,056 49,576 6,316 27,369 -32,568 -16,385 -22,464 -
Tax -821 -798 -2,001 -1,417 -445 16,385 22,464 -
NP 20,234 48,777 4,314 25,952 -33,013 0 0 -
-
NP to SH 20,234 48,777 4,314 25,952 -33,013 -18,314 -21,084 -
-
Tax Rate 3.90% 1.61% 31.68% 5.18% - - - -
Total Cost 31,832 27,500 62,256 27,822 74,499 54,266 54,214 -8.48%
-
Net Worth 121,407 105,941 66,266 35,308 23,181 208,522 244,974 -11.03%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 2,945 - - - - -
Div Payout % - - 68.26% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 121,407 105,941 66,266 35,308 23,181 208,522 244,974 -11.03%
NOSH 110,370 110,355 110,443 110,340 110,387 110,329 110,348 0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 38.86% 63.95% 6.48% 48.26% -79.58% 0.00% 0.00% -
ROE 16.67% 46.04% 6.51% 73.50% -142.41% -8.78% -8.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 47.17 69.12 60.28 48.74 37.58 49.19 49.13 -0.67%
EPS 18.33 44.20 3.91 23.52 -29.91 -16.60 -19.11 -
DPS 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.96 0.60 0.32 0.21 1.89 2.22 -11.03%
Adjusted Per Share Value based on latest NOSH - 112,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.08 10.37 9.05 7.31 5.64 7.38 7.37 -0.66%
EPS 2.75 6.63 0.59 3.53 -4.49 -2.49 -2.87 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.1651 0.1441 0.0901 0.048 0.0315 0.2836 0.3332 -11.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.68 2.01 1.09 0.74 0.37 0.35 0.87 -
P/RPS 3.56 2.91 1.81 1.52 0.98 0.71 1.77 12.34%
P/EPS 9.16 4.55 27.90 3.15 -1.24 -2.11 -4.55 -
EY 10.91 21.99 3.58 31.78 -80.83 -47.43 -21.96 -
DY 0.00 0.00 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.09 1.82 2.31 1.76 0.19 0.39 25.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 08/12/06 30/11/05 30/11/04 20/11/03 29/11/02 10/01/02 27/11/00 -
Price 1.89 1.87 1.56 0.66 0.47 0.44 0.82 -
P/RPS 4.01 2.71 2.59 1.35 1.25 0.89 1.67 15.71%
P/EPS 10.31 4.23 39.93 2.81 -1.57 -2.65 -4.29 -
EY 9.70 23.64 2.50 35.64 -63.63 -37.73 -23.30 -
DY 0.00 0.00 1.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.95 2.60 2.06 2.24 0.23 0.37 29.17%

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