[MAXIM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -99.94%
YoY- -99.98%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 66,528 49,560 73,540 57,880 51,724 44,332 61,576 1.29%
PBT 18,004 2,068 12,316 1,316 98,368 -6,788 -14,768 -
Tax -984 1,024 -1,940 -1,292 -1,416 6,788 14,768 -
NP 17,020 3,092 10,376 24 96,952 0 0 -
-
NP to SH 17,020 3,092 10,376 24 96,952 -7,624 -16,948 -
-
Tax Rate 5.47% -49.52% 15.75% 98.18% 1.44% - - -
Total Cost 49,508 46,468 63,164 57,856 -45,228 44,332 61,576 -3.56%
-
Net Worth 138,893 114,845 73,956 35,399 39,734 47,374 220,677 -7.42%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 138,893 114,845 73,956 35,399 39,734 47,374 220,677 -7.42%
NOSH 110,233 110,428 110,382 60,000 110,373 110,173 110,338 -0.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 25.58% 6.24% 14.11% 0.04% 187.44% 0.00% 0.00% -
ROE 12.25% 2.69% 14.03% 0.07% 244.00% -16.09% -7.68% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 60.35 44.88 66.62 96.47 46.86 40.24 55.81 1.31%
EPS 15.44 2.80 9.40 0.04 87.84 -6.92 -15.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.04 0.67 0.59 0.36 0.43 2.00 -7.40%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.05 6.74 10.00 7.87 7.03 6.03 8.37 1.30%
EPS 2.31 0.42 1.41 0.00 13.19 -1.04 -2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1889 0.1562 0.1006 0.0481 0.054 0.0644 0.3001 -7.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.68 1.75 1.86 0.98 0.37 0.32 0.44 -
P/RPS 2.78 3.90 2.79 1.02 0.79 0.80 0.79 23.31%
P/EPS 10.88 62.50 19.79 2,450.00 0.42 -4.62 -2.86 -
EY 9.19 1.60 5.05 0.04 237.41 -21.63 -34.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.68 2.78 1.66 1.03 0.74 0.22 34.95%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 29/05/06 31/05/05 25/05/04 23/05/03 31/05/02 25/05/01 -
Price 1.50 1.72 1.93 0.94 0.30 0.44 0.40 -
P/RPS 2.49 3.83 2.90 0.97 0.64 1.09 0.72 22.96%
P/EPS 9.72 61.43 20.53 2,350.00 0.34 -6.36 -2.60 -
EY 10.29 1.63 4.87 0.04 292.80 -15.73 -38.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.65 2.88 1.59 0.83 1.02 0.20 34.59%

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