[MAXIM] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 483.09%
YoY- 1030.5%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 46,847 49,712 39,050 57,208 49,928 40,331 31,115 7.05%
PBT -1,356 9,237 15,792 37,182 4,737 20,527 -24,426 -38.20%
Tax -288 -109 -616 -599 -1,501 -1,063 -334 -2.43%
NP -1,644 9,128 15,176 36,583 3,236 19,464 -24,760 -36.33%
-
NP to SH -1,644 9,128 15,176 36,583 3,236 19,464 -24,760 -36.33%
-
Tax Rate - 1.18% 3.90% 1.61% 31.69% 5.18% - -
Total Cost 48,491 40,584 23,874 20,625 46,692 20,867 55,875 -2.33%
-
Net Worth 395,674 219,584 121,408 105,941 66,266 35,308 23,181 60.39%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 2,208 - - -
Div Payout % - - - - 68.26% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 395,674 219,584 121,408 105,941 66,266 35,308 23,181 60.39%
NOSH 278,644 275,917 110,370 110,355 110,443 110,340 110,387 16.67%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -3.51% 18.36% 38.86% 63.95% 6.48% 48.26% -79.58% -
ROE -0.42% 4.16% 12.50% 34.53% 4.88% 55.13% -106.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.81 34.19 35.38 51.84 45.21 36.55 28.19 -8.24%
EPS -0.59 7.34 13.75 33.15 2.93 17.64 -22.43 -45.43%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.42 1.51 1.10 0.96 0.60 0.32 0.21 37.47%
Adjusted Per Share Value based on latest NOSH - 110,375
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.37 6.76 5.31 7.78 6.79 5.49 4.23 7.05%
EPS -0.22 1.24 2.06 4.98 0.44 2.65 -3.37 -36.51%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.5381 0.2986 0.1651 0.1441 0.0901 0.048 0.0315 60.41%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.46 1.07 1.68 2.01 1.09 0.74 0.37 -
P/RPS 2.74 3.13 4.75 3.88 2.41 2.02 1.31 13.07%
P/EPS -77.97 17.05 12.22 6.06 37.20 4.20 -1.65 90.02%
EY -1.28 5.87 8.18 16.49 2.69 23.84 -60.62 -47.39%
DY 0.00 0.00 0.00 0.00 1.83 0.00 0.00 -
P/NAPS 0.32 0.71 1.53 2.09 1.82 2.31 1.76 -24.71%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 08/12/06 30/11/05 30/11/04 20/11/03 29/11/02 -
Price 0.29 1.00 1.89 1.87 1.56 0.66 0.47 -
P/RPS 1.72 2.93 5.34 3.61 3.45 1.81 1.67 0.49%
P/EPS -49.15 15.93 13.75 5.64 53.24 3.74 -2.10 69.04%
EY -2.03 6.28 7.28 17.73 1.88 26.73 -47.72 -40.88%
DY 0.00 0.00 0.00 0.00 1.28 0.00 0.00 -
P/NAPS 0.20 0.66 1.72 1.95 2.60 2.06 2.24 -33.12%

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