[MAXIM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -14.77%
YoY- -407.36%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 626 496 32,708 48,790 62,462 66,282 52,066 -52.10%
PBT -9,286 1,616 13,716 -1,937 -1,808 12,316 21,056 -
Tax -1,602 -1,572 -1,717 -528 -384 -145 -821 11.77%
NP -10,889 44 11,998 -2,465 -2,192 12,170 20,234 -
-
NP to SH -10,505 44 -37,782 -11,121 -2,192 12,170 20,234 -
-
Tax Rate - 97.28% 12.52% - - 1.18% 3.90% -
Total Cost 11,515 452 20,709 51,255 64,654 54,112 31,832 -15.57%
-
Net Worth 0 310,200 295,522 378,383 395,674 219,584 121,407 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 310,200 295,522 378,383 395,674 219,584 121,407 -
NOSH 311,717 330,000 276,189 276,192 278,644 275,917 110,370 18.87%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1,737.66% 8.87% 36.68% -5.05% -3.51% 18.36% 38.86% -
ROE 0.00% 0.01% -12.79% -2.94% -0.55% 5.54% 16.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.20 0.15 11.84 17.67 22.42 45.58 47.17 -59.73%
EPS -3.67 0.01 -13.68 -4.03 -0.79 9.79 18.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.94 1.07 1.37 1.42 1.51 1.10 -
Adjusted Per Share Value based on latest NOSH - 277,460
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.09 0.07 4.45 6.64 8.50 9.01 7.08 -51.65%
EPS -1.43 0.01 -5.14 -1.51 -0.30 1.66 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4219 0.4019 0.5146 0.5381 0.2986 0.1651 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.54 0.23 0.26 0.46 1.07 1.68 -
P/RPS 139.28 359.27 1.94 1.47 2.05 2.35 3.56 84.14%
P/EPS -8.31 4,050.00 -1.68 -6.46 -58.47 12.78 9.16 -
EY -12.04 0.02 -59.48 -15.49 -1.71 7.82 10.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.57 0.21 0.19 0.32 0.71 1.53 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 26/11/09 28/11/08 30/11/07 08/12/06 -
Price 0.29 0.68 0.22 0.25 0.29 1.00 1.89 -
P/RPS 144.25 452.42 1.86 1.42 1.29 2.19 4.01 81.59%
P/EPS -8.60 5,100.00 -1.61 -6.21 -36.86 11.95 10.31 -
EY -11.62 0.02 -62.18 -16.11 -2.71 8.37 9.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 0.21 0.18 0.20 0.66 1.72 -

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