[MAXIM] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 104.08%
YoY- 101.36%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 14,612 20,447 19,815 14,470 5,665 9,913 14,034 0.67%
PBT 8,609 29,939 3,805 557 -15,392 -4,769 -5,901 -
Tax -138 370 -1,061 -354 467 4,769 5,901 -
NP 8,471 30,309 2,744 203 -14,925 0 0 -
-
NP to SH 8,471 30,309 2,744 203 -14,925 -5,126 -5,584 -
-
Tax Rate 1.60% -1.24% 27.88% 63.55% - - - -
Total Cost 6,141 -9,862 17,071 14,267 20,590 9,913 14,034 -12.86%
-
Net Worth 121,329 105,960 66,120 36,088 23,182 208,347 244,989 -11.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 2,204 - - - - -
Div Payout % - - 80.32% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 121,329 105,960 66,120 36,088 23,182 208,347 244,989 -11.04%
NOSH 110,299 110,375 110,200 112,777 110,392 110,236 110,355 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 57.97% 148.23% 13.85% 1.40% -263.46% 0.00% 0.00% -
ROE 6.98% 28.60% 4.15% 0.56% -64.38% -2.46% -2.28% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.25 18.53 17.98 12.83 5.13 8.99 12.72 0.68%
EPS 7.68 27.46 2.49 0.18 -13.52 -4.65 -5.06 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.96 0.60 0.32 0.21 1.89 2.22 -11.03%
Adjusted Per Share Value based on latest NOSH - 112,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 1.99 2.78 2.69 1.97 0.77 1.35 1.91 0.68%
EPS 1.15 4.12 0.37 0.03 -2.03 -0.70 -0.76 -
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.1441 0.0899 0.0491 0.0315 0.2834 0.3332 -11.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.68 2.01 1.09 0.74 0.37 0.35 0.87 -
P/RPS 12.68 10.85 6.06 5.77 7.21 3.89 6.84 10.82%
P/EPS 21.88 7.32 43.78 411.11 -2.74 -7.53 -17.19 -
EY 4.57 13.66 2.28 0.24 -36.54 -13.29 -5.82 -
DY 0.00 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.09 1.82 2.31 1.76 0.19 0.39 25.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 08/12/06 30/11/05 30/11/04 20/11/03 29/11/02 10/01/02 27/11/00 -
Price 1.89 1.87 1.56 0.66 0.47 0.44 0.82 -
P/RPS 14.27 10.09 8.68 5.14 9.16 4.89 6.45 14.14%
P/EPS 24.61 6.81 62.65 366.67 -3.48 -9.46 -16.21 -
EY 4.06 14.68 1.60 0.27 -28.77 -10.57 -6.17 -
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.95 2.60 2.06 2.24 0.23 0.37 29.17%

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