[MAXIM] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
08-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 126.34%
YoY- -58.52%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 36,593 46,847 49,712 39,050 57,208 49,928 40,331 -1.60%
PBT -1,453 -1,356 9,237 15,792 37,182 4,737 20,527 -
Tax -396 -288 -109 -616 -599 -1,501 -1,063 -15.16%
NP -1,849 -1,644 9,128 15,176 36,583 3,236 19,464 -
-
NP to SH -8,341 -1,644 9,128 15,176 36,583 3,236 19,464 -
-
Tax Rate - - 1.18% 3.90% 1.61% 31.69% 5.18% -
Total Cost 38,442 48,491 40,584 23,874 20,625 46,692 20,867 10.70%
-
Net Worth 378,383 395,674 219,584 121,408 105,941 66,266 35,308 48.42%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - 2,208 - -
Div Payout % - - - - - 68.26% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 378,383 395,674 219,584 121,408 105,941 66,266 35,308 48.42%
NOSH 276,192 278,644 275,917 110,370 110,355 110,443 110,340 16.50%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -5.05% -3.51% 18.36% 38.86% 63.95% 6.48% 48.26% -
ROE -2.20% -0.42% 4.16% 12.50% 34.53% 4.88% 55.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.25 16.81 34.19 35.38 51.84 45.21 36.55 -15.54%
EPS -3.02 -0.59 7.34 13.75 33.15 2.93 17.64 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.37 1.42 1.51 1.10 0.96 0.60 0.32 27.39%
Adjusted Per Share Value based on latest NOSH - 110,299
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.98 6.37 6.76 5.31 7.78 6.79 5.49 -1.61%
EPS -1.13 -0.22 1.24 2.06 4.98 0.44 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.5146 0.5381 0.2986 0.1651 0.1441 0.0901 0.048 48.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.26 0.46 1.07 1.68 2.01 1.09 0.74 -
P/RPS 1.96 2.74 3.13 4.75 3.88 2.41 2.02 -0.50%
P/EPS -8.61 -77.97 17.05 12.22 6.06 37.20 4.20 -
EY -11.62 -1.28 5.87 8.18 16.49 2.69 23.84 -
DY 0.00 0.00 0.00 0.00 0.00 1.83 0.00 -
P/NAPS 0.19 0.32 0.71 1.53 2.09 1.82 2.31 -34.02%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 28/11/08 30/11/07 08/12/06 30/11/05 30/11/04 20/11/03 -
Price 0.25 0.29 1.00 1.89 1.87 1.56 0.66 -
P/RPS 1.89 1.72 2.93 5.34 3.61 3.45 1.81 0.72%
P/EPS -8.28 -49.15 15.93 13.75 5.64 53.24 3.74 -
EY -12.08 -2.03 6.28 7.28 17.73 1.88 26.73 -
DY 0.00 0.00 0.00 0.00 0.00 1.28 0.00 -
P/NAPS 0.18 0.20 0.66 1.72 1.95 2.60 2.06 -33.36%

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