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

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 105.18%
YoY- 209.29%
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,104 124 170 124 15,227 15,856 15,692 -23.65%
PBT -5,135 -8,179 4,067 3,611 -2,510 -850 -234 67.28%
Tax 124 -172 132 -388 -439 -466 -233 -
NP -5,011 -8,351 4,199 3,223 -2,949 -1,316 -467 48.48%
-
NP to SH -4,974 -8,307 4,398 3,223 -2,949 -1,316 -467 48.30%
-
Tax Rate - - -3.25% 10.74% - - - -
Total Cost 8,115 8,475 -4,029 -3,099 18,176 17,172 16,159 -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 -2.91% -4.04% 0.00% 1.23% -0.91% -0.34% -0.12% -
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 0.84 0.03 0.06 0.05 5.52 5.78 5.71 -27.33%
EPS -1.34 -2.30 1.44 1.17 -1.07 -0.48 -0.17 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 0.42 0.02 0.02 0.02 2.07 2.16 2.13 -23.69%
EPS -0.68 -1.13 0.60 0.44 -0.40 -0.18 -0.06 49.84%
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 59.19 699.05 1,182.17 666.46 8.33 6.74 8.05 39.42%
P/EPS -36.94 -10.43 45.70 25.64 -42.99 -81.25 -270.59 -28.23%
EY -2.71 -9.58 2.19 3.90 -2.33 -1.23 -0.37 39.33%
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 55.01 786.43 925.17 644.24 5.61 5.53 8.58 36.27%
P/EPS -34.33 -11.74 35.76 24.79 -28.97 -66.67 -288.24 -29.84%
EY -2.91 -8.52 2.80 4.03 -3.45 -1.50 -0.35 42.30%
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