[MAXIM] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 89.79%
YoY- -28.71%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 48,784 62,431 66,742 55,152 73,803 891,693 54,801 -1.91%
PBT -47,235 -4,654 11,886 30,107 42,029 12,842 54,482 -
Tax -9,281 -1,274 -1,675 -1,304 -1,629 -4,420 -13,533 -6.08%
NP -56,516 -5,928 10,211 28,803 40,400 8,422 40,949 -
-
NP to SH -56,516 -5,928 10,211 28,803 40,400 8,422 40,949 -
-
Tax Rate - - 14.09% 4.33% 3.88% 34.42% 24.84% -
Total Cost 105,300 68,359 56,531 26,349 33,403 883,271 13,852 40.17%
-
Net Worth 328,870 387,194 230,886 139,048 113,691 71,738 65,111 30.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 2,438 99 66 - - -
Div Payout % - - 23.89% 0.34% 0.16% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 328,870 387,194 230,886 139,048 113,691 71,738 65,111 30.95%
NOSH 276,361 276,567 162,595 110,356 110,379 110,366 110,357 16.51%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -115.85% -9.50% 15.30% 52.22% 54.74% 0.94% 74.72% -
ROE -17.18% -1.53% 4.42% 20.71% 35.53% 11.74% 62.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.65 22.57 41.05 49.98 66.86 807.94 49.66 -15.82%
EPS -20.45 -2.14 6.28 26.10 36.61 7.63 37.10 -
DPS 0.00 0.00 1.50 0.09 0.06 0.00 0.00 -
NAPS 1.19 1.40 1.42 1.26 1.03 0.65 0.59 12.39%
Adjusted Per Share Value based on latest NOSH - 110,340
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.63 8.49 9.08 7.50 10.04 121.27 7.45 -1.92%
EPS -7.69 -0.81 1.39 3.92 5.49 1.15 5.57 -
DPS 0.00 0.00 0.33 0.01 0.01 0.00 0.00 -
NAPS 0.4473 0.5266 0.314 0.1891 0.1546 0.0976 0.0886 30.94%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.27 0.38 0.94 1.85 1.73 2.02 0.80 -
P/RPS 1.53 1.68 2.29 3.70 2.59 0.25 1.61 -0.84%
P/EPS -1.32 -17.73 14.97 7.09 4.73 26.47 2.16 -
EY -75.74 -5.64 6.68 14.11 21.16 3.78 46.38 -
DY 0.00 0.00 1.60 0.05 0.03 0.00 0.00 -
P/NAPS 0.23 0.27 0.66 1.47 1.68 3.11 1.36 -25.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 27/02/06 28/02/05 26/02/04 -
Price 0.25 0.42 0.59 1.70 1.90 1.87 1.03 -
P/RPS 1.42 1.86 1.44 3.40 2.84 0.23 2.07 -6.08%
P/EPS -1.22 -19.59 9.39 6.51 5.19 24.51 2.78 -
EY -81.80 -5.10 10.64 15.35 19.26 4.08 36.02 -
DY 0.00 0.00 2.54 0.05 0.03 0.00 0.00 -
P/NAPS 0.21 0.30 0.42 1.35 1.84 2.88 1.75 -29.74%

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