[MAXIM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 69.41%
YoY- 19.62%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 16,595 841,766 14,470 9,401 11,084 16,032 13,313 -0.23%
PBT 4,867 7,672 28,882 -4,265 -5,910 -14,994 -8,190 -
Tax -1,050 -2,774 -208 -300 5,910 14,994 8,190 -
NP 3,817 4,898 28,674 -4,565 0 0 0 -100.00%
-
NP to SH 3,817 4,898 28,674 -4,565 -5,679 -15,141 -6,759 -
-
Tax Rate 21.57% 36.16% 0.72% - - - - -
Total Cost 12,778 836,868 -14,204 13,966 11,084 16,032 13,313 0.04%
-
Net Worth 113,597 71,704 64,014 18,745 199,592 227,335 265,127 0.90%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 66 2,206 - - - - - -100.00%
Div Payout % 1.73% 45.05% - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 113,597 71,704 64,014 18,745 199,592 227,335 265,127 0.90%
NOSH 110,289 110,315 110,369 110,265 110,271 110,357 110,469 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.00% 0.58% 198.16% -48.56% 0.00% 0.00% 0.00% -
ROE 3.36% 6.83% 44.79% -24.35% -2.85% -6.66% -2.55% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.05 763.05 13.11 8.53 10.05 14.53 12.05 -0.23%
EPS 3.46 4.44 25.98 -4.14 -5.15 -13.72 -6.12 -
DPS 0.06 2.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.03 0.65 0.58 0.17 1.81 2.06 2.40 0.90%
Adjusted Per Share Value based on latest NOSH - 110,265
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2.26 114.48 1.97 1.28 1.51 2.18 1.81 -0.23%
EPS 0.52 0.67 3.90 -0.62 -0.77 -2.06 -0.92 -
DPS 0.01 0.30 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1545 0.0975 0.0871 0.0255 0.2715 0.3092 0.3606 0.90%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.73 2.02 0.80 0.39 0.40 0.46 0.00 -
P/RPS 11.50 0.26 6.10 4.57 3.98 3.17 0.00 -100.00%
P/EPS 49.99 45.50 3.08 -9.42 -7.77 -3.35 0.00 -100.00%
EY 2.00 2.20 32.48 -10.62 -12.88 -29.83 0.00 -100.00%
DY 0.03 0.99 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.68 3.11 1.38 2.29 0.22 0.22 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 26/02/04 27/02/03 28/02/02 23/02/01 05/05/00 -
Price 1.90 1.87 1.03 0.40 0.34 0.55 1.63 -
P/RPS 12.63 0.25 7.86 4.69 3.38 3.79 13.53 0.07%
P/EPS 54.90 42.12 3.96 -9.66 -6.60 -4.01 -26.64 -
EY 1.82 2.37 25.22 -10.35 -15.15 -24.95 -3.75 -
DY 0.03 1.07 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.84 2.88 1.78 2.35 0.19 0.27 0.68 -1.05%

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