[MAXIM] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 630.95%
YoY- 1371.67%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 12,390 18,385 14,470 12,931 11,083 15,394 13,314 -1.19%
PBT 517 3,079 329 24,592 -1,697 -3,692 -2,762 -
Tax 256 -485 -323 -354 1,697 3,692 2,762 -32.71%
NP 773 2,594 6 24,238 0 0 0 -
-
NP to SH 773 2,594 6 24,238 -1,906 -4,237 -3,443 -
-
Tax Rate -49.52% 15.75% 98.18% 1.44% - - - -
Total Cost 11,617 15,791 14,464 -11,307 11,083 15,394 13,314 -2.24%
-
Net Worth 114,845 73,956 35,399 39,734 47,374 220,677 260,432 -12.75%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 114,845 73,956 35,399 39,734 47,374 220,677 260,432 -12.75%
NOSH 110,428 110,382 60,000 110,373 110,173 110,338 110,352 0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.24% 14.11% 0.04% 187.44% 0.00% 0.00% 0.00% -
ROE 0.67% 3.51% 0.02% 61.00% -4.02% -1.92% -1.32% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 11.22 16.66 24.12 11.72 10.06 13.95 12.06 -1.19%
EPS 0.70 2.35 0.01 21.96 -1.73 -3.84 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.67 0.59 0.36 0.43 2.00 2.36 -12.76%
Adjusted Per Share Value based on latest NOSH - 110,373
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1.69 2.50 1.97 1.76 1.51 2.09 1.81 -1.13%
EPS 0.11 0.35 0.00 3.30 -0.26 -0.58 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1006 0.0481 0.054 0.0644 0.3001 0.3542 -12.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.75 1.86 0.98 0.37 0.32 0.44 1.89 -
P/RPS 15.60 11.17 4.06 3.16 3.18 3.15 15.67 -0.07%
P/EPS 250.00 79.15 9,800.00 1.68 -18.50 -11.46 -60.58 -
EY 0.40 1.26 0.01 59.35 -5.41 -8.73 -1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.78 1.66 1.03 0.74 0.22 0.80 13.15%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 31/05/05 25/05/04 23/05/03 31/05/02 25/05/01 17/07/00 -
Price 1.72 1.93 0.94 0.30 0.44 0.40 1.33 -
P/RPS 15.33 11.59 3.90 2.56 4.37 2.87 11.02 5.65%
P/EPS 245.71 82.13 9,400.00 1.37 -25.43 -10.42 -42.63 -
EY 0.41 1.22 0.01 73.20 -3.93 -9.60 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.88 1.59 0.83 1.02 0.20 0.56 19.72%

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