[MAXIM] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -64.67%
YoY- -10.09%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 16,513 496 505 24,580 48,784 62,431 66,742 -20.75%
PBT -47,721 -31,407 -10,439 -23,703 -47,235 -4,654 11,886 -
Tax 315 -1,875 -1,380 -38,514 -9,281 -1,274 -1,675 -
NP -47,406 -33,282 -11,819 -62,217 -56,516 -5,928 10,211 -
-
NP to SH -47,206 -32,918 -11,819 -62,217 -56,516 -5,928 10,211 -
-
Tax Rate - - - - - - 14.09% -
Total Cost 63,919 33,778 12,324 86,797 105,300 68,359 56,531 2.06%
-
Net Worth 172,238 192,400 242,512 259,819 328,870 387,194 230,886 -4.76%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 2,438 -
Div Payout % - - - - - - 23.89% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 172,238 192,400 242,512 259,819 328,870 387,194 230,886 -4.76%
NOSH 366,464 320,668 278,750 276,404 276,361 276,567 162,595 14.48%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -287.08% -6,710.08% -2,340.40% -253.12% -115.85% -9.50% 15.30% -
ROE -27.41% -17.11% -4.87% -23.95% -17.18% -1.53% 4.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.51 0.15 0.18 8.89 17.65 22.57 41.05 -30.77%
EPS -12.60 -10.37 -4.24 -22.51 -20.45 -2.14 6.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.47 0.60 0.87 0.94 1.19 1.40 1.42 -16.81%
Adjusted Per Share Value based on latest NOSH - 276,350
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.25 0.07 0.07 3.34 6.63 8.49 9.08 -20.73%
EPS -6.42 -4.48 -1.61 -8.46 -7.69 -0.81 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.2343 0.2617 0.3298 0.3534 0.4473 0.5266 0.314 -4.75%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.37 0.31 0.80 0.23 0.27 0.38 0.94 -
P/RPS 8.21 200.42 441.58 2.59 1.53 1.68 2.29 23.68%
P/EPS -2.87 -3.02 -18.87 -1.02 -1.32 -17.73 14.97 -
EY -34.81 -33.11 -5.30 -97.87 -75.74 -5.64 6.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
P/NAPS 0.79 0.52 0.92 0.24 0.23 0.27 0.66 3.03%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 28/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.535 0.285 0.78 0.25 0.25 0.42 0.59 -
P/RPS 11.87 184.25 430.54 2.81 1.42 1.86 1.44 42.08%
P/EPS -4.15 -2.78 -18.40 -1.11 -1.22 -19.59 9.39 -
EY -24.08 -36.02 -5.44 -90.04 -81.80 -5.10 10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 1.14 0.47 0.90 0.27 0.21 0.30 0.42 18.08%

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