[MAXIM] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 12.46%
YoY- -39.85%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 32,708 48,790 62,462 66,282 52,066 76,277 66,570 -11.16%
PBT 13,716 -1,937 -1,808 12,316 21,056 49,576 6,316 13.79%
Tax -1,717 -528 -384 -145 -821 -798 -2,001 -2.51%
NP 11,998 -2,465 -2,192 12,170 20,234 48,777 4,314 18.57%
-
NP to SH -37,782 -11,121 -2,192 12,170 20,234 48,777 4,314 -
-
Tax Rate 12.52% - - 1.18% 3.90% 1.61% 31.68% -
Total Cost 20,709 51,255 64,654 54,112 31,832 27,500 62,256 -16.75%
-
Net Worth 295,522 378,383 395,674 219,584 121,407 105,941 66,266 28.28%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 2,945 -
Div Payout % - - - - - - 68.26% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 295,522 378,383 395,674 219,584 121,407 105,941 66,266 28.28%
NOSH 276,189 276,192 278,644 275,917 110,370 110,355 110,443 16.49%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 36.68% -5.05% -3.51% 18.36% 38.86% 63.95% 6.48% -
ROE -12.79% -2.94% -0.55% 5.54% 16.67% 46.04% 6.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 11.84 17.67 22.42 45.58 47.17 69.12 60.28 -23.74%
EPS -13.68 -4.03 -0.79 9.79 18.33 44.20 3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
NAPS 1.07 1.37 1.42 1.51 1.10 0.96 0.60 10.11%
Adjusted Per Share Value based on latest NOSH - 275,917
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.45 6.64 8.50 9.01 7.08 10.37 9.05 -11.15%
EPS -5.14 -1.51 -0.30 1.66 2.75 6.63 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.4019 0.5146 0.5381 0.2986 0.1651 0.1441 0.0901 28.28%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.23 0.26 0.46 1.07 1.68 2.01 1.09 -
P/RPS 1.94 1.47 2.05 2.35 3.56 2.91 1.81 1.16%
P/EPS -1.68 -6.46 -58.47 12.78 9.16 4.55 27.90 -
EY -59.48 -15.49 -1.71 7.82 10.91 21.99 3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.21 0.19 0.32 0.71 1.53 2.09 1.82 -30.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 28/11/08 30/11/07 08/12/06 30/11/05 30/11/04 -
Price 0.22 0.25 0.29 1.00 1.89 1.87 1.56 -
P/RPS 1.86 1.42 1.29 2.19 4.01 2.71 2.59 -5.36%
P/EPS -1.61 -6.21 -36.86 11.95 10.31 4.23 39.93 -
EY -62.18 -16.11 -2.71 8.37 9.70 23.64 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.71 -
P/NAPS 0.21 0.18 0.20 0.66 1.72 1.95 2.60 -34.24%

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