[MAXIM] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 120.72%
YoY- 209.29%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 12,416 496 680 496 60,908 63,424 62,768 -23.65%
PBT -20,540 -32,716 16,268 14,444 -10,040 -3,400 -936 67.28%
Tax 496 -688 528 -1,552 -1,756 -1,864 -932 -
NP -20,044 -33,404 16,796 12,892 -11,796 -5,264 -1,868 48.48%
-
NP to SH -19,896 -33,228 17,592 12,892 -11,796 -5,264 -1,868 48.30%
-
Tax Rate - - -3.25% 10.74% - - - -
Total Cost 32,460 33,900 -16,116 -12,396 72,704 68,688 64,636 -10.84%
-
Net Worth 170,749 205,869 0 261,696 325,216 383,833 390,082 -12.85%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 170,749 205,869 0 261,696 325,216 383,833 390,082 -12.85%
NOSH 371,194 361,173 291,258 275,470 275,607 274,166 274,705 5.14%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -161.44% -6,734.68% 2,470.00% 2,599.19% -19.37% -8.30% -2.98% -
ROE -11.65% -16.14% 0.00% 4.93% -3.63% -1.37% -0.48% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3.34 0.14 0.23 0.18 22.10 23.13 22.85 -27.41%
EPS -5.36 -9.20 5.76 4.68 -4.28 -1.92 -0.68 41.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.57 0.00 0.95 1.18 1.40 1.42 -17.12%
Adjusted Per Share Value based on latest NOSH - 275,470
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1.69 0.07 0.09 0.07 8.28 8.63 8.54 -23.65%
EPS -2.71 -4.52 2.39 1.75 -1.60 -0.72 -0.25 48.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2322 0.28 0.00 0.3559 0.4423 0.522 0.5305 -12.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.495 0.24 0.69 0.30 0.46 0.39 0.46 -
P/RPS 14.80 174.76 295.54 166.61 2.08 1.69 2.01 39.45%
P/EPS -9.24 -2.61 11.42 6.41 -10.75 -20.31 -67.65 -28.22%
EY -10.83 -38.33 8.75 15.60 -9.30 -4.92 -1.48 39.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.42 0.00 0.32 0.39 0.28 0.32 22.46%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 27/05/13 31/05/12 27/05/11 26/05/10 28/05/09 30/05/08 -
Price 0.46 0.27 0.54 0.29 0.31 0.32 0.49 -
P/RPS 13.75 196.61 231.29 161.06 1.40 1.38 2.14 36.32%
P/EPS -8.58 -2.93 8.94 6.20 -7.24 -16.67 -72.06 -29.84%
EY -11.65 -34.07 11.19 16.14 -13.81 -6.00 -1.39 42.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.47 0.00 0.31 0.26 0.23 0.35 19.11%

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