[MAXIM] YoY Quarter Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Quarter Result
Revenue	124	15,227	15,856	15,692	16,632	12,390	18,385	-56.51%
YoY %	-99.19%	-3.97%	1.05%	-5.65%	34.24%	-32.61%	-	-
Horiz. %	0.67%	82.82%	86.24%	85.35%	90.47%	67.39%	100.00%	-
PBT	3,611	-2,510	-850	-234	4,501	517	3,079	2.69%
YoY %	243.86%	-195.29%	-263.25%	-105.20%	770.60%	-83.21%	-	-
Horiz. %	117.28%	-81.52%	-27.61%	-7.60%	146.18%	16.79%	100.00%	-
Tax	-388	-439	-466	-233	-246	256	-485	-3.64%
YoY %	11.62%	5.79%	-100.00%	5.28%	-196.09%	152.78%	-	-
Horiz. %	80.00%	90.52%	96.08%	48.04%	50.72%	-52.78%	100.00%	-
NP	3,223	-2,949	-1,316	-467	4,255	773	2,594	3.68%
YoY %	209.29%	-124.09%	-181.80%	-110.98%	450.45%	-70.20%	-	-
Horiz. %	124.25%	-113.69%	-50.73%	-18.00%	164.03%	29.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,223	-2,949	-1,316	-467	4,255	773	2,594	3.68%
YoY %	209.29%	-124.09%	-181.80%	-110.98%	450.45%	-70.20%	-	-
Horiz. %	124.25%	-113.69%	-50.73%	-18.00%	164.03%	29.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.74%	-	-	-	5.47%	-49.52%	15.75%	-
YoY %	0.00%	-	-	-	111.05%	-414.41%	-	-
Horiz. %	68.19%	-	-	-	34.73%	-314.41%	100.00%	-
Total Cost	-3,099	18,176	17,172	16,159	12,377	11,617	15,791	-
YoY %	-117.05%	5.85%	6.27%	30.56%	6.54%	-26.43%	-	-
Horiz. %	-19.63%	115.10%	108.75%	102.33%	78.38%	73.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	261,696	325,216	383,833	390,082	138,893	114,845	73,956	23.43%
YoY %	-19.53%	-15.27%	-1.60%	180.85%	20.94%	55.29%	-	-
Horiz. %	353.85%	439.74%	519.00%	527.45%	187.80%	155.29%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	261,696	325,216	383,833	390,082	138,893	114,845	73,956	23.43%
YoY %	-19.53%	-15.27%	-1.60%	180.85%	20.94%	55.29%	-	-
Horiz. %	353.85%	439.74%	519.00%	527.45%	187.80%	155.29%	100.00%	-
NOSH	275,470	275,607	274,166	274,705	110,233	110,428	110,382	16.45%
YoY %	-0.05%	0.53%	-0.20%	149.20%	-0.18%	0.04%	-	-
Horiz. %	249.56%	249.68%	248.38%	248.87%	99.87%	100.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	2,599.19%	-19.37%	-8.30%	-2.98%	25.58%	6.24%	14.11%	-
YoY %	13,518.64%	-133.37%	-178.52%	-111.65%	309.94%	-55.78%	-	-
Horiz. %	18,420.91%	-137.28%	-58.82%	-21.12%	181.29%	44.22%	100.00%	-
ROE	1.23%	-0.91%	-0.34%	-0.12%	3.06%	0.67%	3.51%	-
YoY %	235.16%	-167.65%	-183.33%	-103.92%	356.72%	-80.91%	-	-
Horiz. %	35.04%	-25.93%	-9.69%	-3.42%	87.18%	19.09%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	0.05	5.52	5.78	5.71	15.09	11.22	16.66	-62.00%
YoY %	-99.09%	-4.50%	1.23%	-62.16%	34.49%	-32.65%	-	-
Horiz. %	0.30%	33.13%	34.69%	34.27%	90.58%	67.35%	100.00%	-
EPS	1.17	-1.07	-0.48	-0.17	3.86	0.70	2.35	-10.96%
YoY %	209.35%	-122.92%	-182.35%	-104.40%	451.43%	-70.21%	-	-
Horiz. %	49.79%	-45.53%	-20.43%	-7.23%	164.26%	29.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.95	1.18	1.40	1.42	1.26	1.04	0.67	5.98%
YoY %	-19.49%	-15.71%	-1.41%	12.70%	21.15%	55.22%	-	-
Horiz. %	141.79%	176.12%	208.96%	211.94%	188.06%	155.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 274,705
RPS	0.02	2.07	2.16	2.13	2.26	1.69	2.50	-55.26%
YoY %	-99.03%	-4.17%	1.41%	-5.75%	33.73%	-32.40%	-	-
Horiz. %	0.80%	82.80%	86.40%	85.20%	90.40%	67.60%	100.00%	-
EPS	0.44	-0.40	-0.18	-0.06	0.58	0.11	0.35	3.88%
YoY %	210.00%	-122.22%	-200.00%	-110.34%	427.27%	-68.57%	-	-
Horiz. %	125.71%	-114.29%	-51.43%	-17.14%	165.71%	31.43%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3559	0.4423	0.522	0.5305	0.1889	0.1562	0.1006	23.42%
YoY %	-19.53%	-15.27%	-1.60%	180.84%	20.93%	55.27%	-	-
Horiz. %	353.78%	439.66%	518.89%	527.34%	187.77%	155.27%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	0.30	0.46	0.39	0.46	1.68	1.75	1.86	-
P/RPS	666.46	8.33	6.74	8.05	11.13	15.60	11.17	97.61%
YoY %	7,900.72%	23.59%	-16.27%	-27.67%	-28.65%	39.66%	-	-
Horiz. %	5,966.52%	74.57%	60.34%	72.07%	99.64%	139.66%	100.00%	-
P/EPS	25.64	-42.99	-81.25	-270.59	43.52	250.00	79.15	-17.12%
YoY %	159.64%	47.09%	69.97%	-721.76%	-82.59%	215.86%	-	-
Horiz. %	32.39%	-54.31%	-102.65%	-341.87%	54.98%	315.86%	100.00%	-
EY	3.90	-2.33	-1.23	-0.37	2.30	0.40	1.26	20.71%
YoY %	267.38%	-89.43%	-232.43%	-116.09%	475.00%	-68.25%	-	-
Horiz. %	309.52%	-184.92%	-97.62%	-29.37%	182.54%	31.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.32	0.39	0.28	0.32	1.33	1.68	2.78	-30.24%
YoY %	-17.95%	39.29%	-12.50%	-75.94%	-20.83%	-39.57%	-	-
Horiz. %	11.51%	14.03%	10.07%	11.51%	47.84%	60.43%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	26/05/10	28/05/09	30/05/08	31/05/07	29/05/06	31/05/05	-
Price	0.29	0.31	0.32	0.49	1.50	1.72	1.93	-
P/RPS	644.24	5.61	5.53	8.58	9.94	15.33	11.59	95.29%
YoY %	11,383.78%	1.45%	-35.55%	-13.68%	-35.16%	32.27%	-	-
Horiz. %	5,558.58%	48.40%	47.71%	74.03%	85.76%	132.27%	100.00%	-
P/EPS	24.79	-28.97	-66.67	-288.24	38.86	245.71	82.13	-18.09%
YoY %	185.57%	56.55%	76.87%	-841.74%	-84.18%	199.17%	-	-
Horiz. %	30.18%	-35.27%	-81.18%	-350.96%	47.32%	299.17%	100.00%	-
EY	4.03	-3.45	-1.50	-0.35	2.57	0.41	1.22	22.02%
YoY %	216.81%	-130.00%	-328.57%	-113.62%	526.83%	-66.39%	-	-
Horiz. %	330.33%	-282.79%	-122.95%	-28.69%	210.66%	33.61%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.26	0.23	0.35	1.19	1.65	2.88	-31.01%
YoY %	19.23%	13.04%	-34.29%	-70.59%	-27.88%	-42.71%	-	-
Horiz. %	10.76%	9.03%	7.99%	12.15%	41.32%	57.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos