[MAXIM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -20.53%
YoY- 295.84%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 24,438 36,761 30,113 25,861 25,451 30,787 26,627 -1.41%
PBT 7,183 7,243 932 19,970 -9,034 -7,520 -10,947 -
Tax -478 -969 -440 -709 9,034 7,520 10,947 -
NP 6,705 6,274 492 19,261 0 0 0 -
-
NP to SH 6,705 6,274 492 19,261 -9,835 -8,610 -10,229 -
-
Tax Rate 6.65% 13.38% 47.21% 3.55% - - - -
Total Cost 17,733 30,487 29,621 6,600 25,451 30,787 26,627 -6.54%
-
Net Worth 115,793 76,215 63,413 35,321 38,633 214,146 252,690 -12.19%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 115,793 76,215 63,413 35,321 38,633 214,146 252,690 -12.19%
NOSH 110,279 110,457 109,333 110,378 110,381 110,384 110,345 -0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 27.44% 17.07% 1.63% 74.48% 0.00% 0.00% 0.00% -
ROE 5.79% 8.23% 0.78% 54.53% -25.46% -4.02% -4.05% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.16 33.28 27.54 23.43 23.06 27.89 24.13 -1.40%
EPS 6.08 5.68 0.45 17.45 -8.91 -7.80 -9.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.69 0.58 0.32 0.35 1.94 2.29 -12.18%
Adjusted Per Share Value based on latest NOSH - 110,354
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.32 5.00 4.10 3.52 3.46 4.19 3.62 -1.43%
EPS 0.91 0.85 0.07 2.62 -1.34 -1.17 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1575 0.1037 0.0862 0.048 0.0525 0.2912 0.3437 -12.19%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.74 2.03 0.98 0.38 0.36 0.38 1.33 -
P/RPS 7.85 6.10 3.56 1.62 1.56 1.36 5.51 6.07%
P/EPS 28.62 35.74 217.78 2.18 -4.04 -4.87 -14.35 -
EY 3.49 2.80 0.46 45.92 -24.75 -20.53 -6.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.94 1.69 1.19 1.03 0.20 0.58 19.14%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 26/08/04 29/08/03 30/08/02 27/08/01 28/08/00 -
Price 1.71 2.05 1.01 0.80 0.30 0.45 1.08 -
P/RPS 7.72 6.16 3.67 3.41 1.30 1.61 4.48 9.48%
P/EPS 28.13 36.09 224.44 4.58 -3.37 -5.77 -11.65 -
EY 3.56 2.77 0.45 21.81 -29.70 -17.33 -8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.97 1.74 2.50 0.86 0.23 0.47 23.01%

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