[MAXIM] YoY TTM Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	65,263	64,193	61,480	898,342	59,053	40,927	46,447	5.82%
YoY %	1.67%	4.41%	-93.16%	1,421.25%	44.29%	-11.88%	-	-
Horiz. %	140.51%	138.21%	132.37%	1,934.12%	127.14%	88.12%	100.00%	-
PBT	3,711	28,303	41,989	18,720	30,372	313	-78,985	-
YoY %	-86.89%	-32.59%	124.30%	-38.36%	9,603.51%	100.40%	-	-
Horiz. %	-4.70%	-35.83%	-53.16%	-23.70%	-38.45%	-0.40%	100.00%	-
Tax	-5	-794	-1,158	-4,804	-1,003	-542	-1,691	-62.08%
YoY %	99.37%	31.43%	75.90%	-378.96%	-85.06%	67.95%	-	-
Horiz. %	0.30%	46.95%	68.48%	284.09%	59.31%	32.05%	100.00%	-
NP	3,706	27,509	40,831	13,916	29,369	-229	-80,676	-
YoY %	-86.53%	-32.63%	193.41%	-52.62%	12,924.89%	99.72%	-	-
Horiz. %	-4.59%	-34.10%	-50.61%	-17.25%	-36.40%	0.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,706	27,509	40,831	13,916	29,369	-229	-80,676	-
YoY %	-86.53%	-32.63%	193.41%	-52.62%	12,924.89%	99.72%	-	-
Horiz. %	-4.59%	-34.10%	-50.61%	-17.25%	-36.40%	0.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.13%	2.81%	2.76%	25.66%	3.30%	173.16%	-	-
YoY %	-95.37%	1.81%	-89.24%	677.58%	-98.09%	0.00%	-	-
Horiz. %	0.08%	1.62%	1.59%	14.82%	1.91%	100.00%	-	-
Total Cost	61,557	36,684	20,649	884,426	29,684	41,156	127,123	-11.37%
YoY %	67.80%	77.66%	-97.67%	2,879.47%	-27.87%	-67.63%	-	-
Horiz. %	48.42%	28.86%	16.24%	695.72%	23.35%	32.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	396,022	135,751	115,988	76,252	64,063	35,313	38,602	47.35%
YoY %	191.73%	17.04%	52.11%	19.03%	81.41%	-8.52%	-	-
Horiz. %	1,025.91%	351.67%	300.47%	197.53%	165.96%	91.48%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	66	66	-	-	-	-	-
YoY %	-	0.00%	0.00%	-	-	-	-	-
Horiz. %	-	100.00%	100.00%	-	-	-	-	-
Div Payout %	-	0.24%	0.16%	-	-	-	-	-
YoY %	-	50.00%	0.00%	-	-	-	-	-
Horiz. %	-	150.00%	100.00%	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	396,022	135,751	115,988	76,252	64,063	35,313	38,602	47.35%
YoY %	191.73%	17.04%	52.11%	19.03%	81.41%	-8.52%	-	-
Horiz. %	1,025.91%	351.67%	300.47%	197.53%	165.96%	91.48%	100.00%	-
NOSH	278,888	110,367	110,465	110,510	110,454	110,354	110,292	16.70%
YoY %	152.69%	-0.09%	-0.04%	0.05%	0.09%	0.06%	-	-
Horiz. %	252.86%	100.07%	100.16%	100.20%	100.15%	100.06%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	5.68%	42.85%	66.41%	1.55%	49.73%	-0.56%	-173.69%	-
YoY %	-86.74%	-35.48%	4,184.52%	-96.88%	8,980.36%	99.68%	-	-
Horiz. %	-3.27%	-24.67%	-38.23%	-0.89%	-28.63%	0.32%	100.00%	-
ROE	0.94%	20.26%	35.20%	18.25%	45.84%	-0.65%	-208.99%	-
YoY %	-95.36%	-42.44%	92.88%	-60.19%	7,152.31%	99.69%	-	-
Horiz. %	-0.45%	-9.69%	-16.84%	-8.73%	-21.93%	0.31%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	23.40	58.16	55.66	812.90	53.46	37.09	42.11	-9.32%
YoY %	-59.77%	4.49%	-93.15%	1,420.58%	44.14%	-11.92%	-	-
Horiz. %	55.57%	138.11%	132.18%	1,930.42%	126.95%	88.08%	100.00%	-
EPS	1.33	24.93	36.96	12.59	26.59	-0.21	-73.15	-
YoY %	-94.67%	-32.55%	193.57%	-52.65%	12,761.90%	99.71%	-	-
Horiz. %	-1.82%	-34.08%	-50.53%	-17.21%	-36.35%	0.29%	100.00%	-
DPS	0.00	0.06	0.06	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	-	-	-	-	-
NAPS	1.42	1.23	1.05	0.69	0.58	0.32	0.35	26.26%
YoY %	15.45%	17.14%	52.17%	18.97%	81.25%	-8.57%	-	-
Horiz. %	405.71%	351.43%	300.00%	197.14%	165.71%	91.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 110,510
RPS	8.88	8.73	8.36	122.18	8.03	5.57	6.32	5.82%
YoY %	1.72%	4.43%	-93.16%	1,421.54%	44.17%	-11.87%	-	-
Horiz. %	140.51%	138.13%	132.28%	1,933.23%	127.06%	88.13%	100.00%	-
EPS	0.50	3.74	5.55	1.89	3.99	-0.03	-10.97	-
YoY %	-86.63%	-32.61%	193.65%	-52.63%	13,400.00%	99.73%	-	-
Horiz. %	-4.56%	-34.09%	-50.59%	-17.23%	-36.37%	0.27%	100.00%	-
DPS	0.00	0.01	0.01	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	-	-	-	-	-
NAPS	0.5386	0.1846	0.1578	0.1037	0.0871	0.048	0.0525	47.35%
YoY %	191.77%	16.98%	52.17%	19.06%	81.46%	-8.57%	-	-
Horiz. %	1,025.90%	351.62%	300.57%	197.52%	165.90%	91.43%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.50	1.57	1.74	2.03	0.98	0.38	0.36	-
P/RPS	2.14	2.70	3.13	0.25	1.83	1.02	0.85	16.61%
YoY %	-20.74%	-13.74%	1,152.00%	-86.34%	79.41%	20.00%	-	-
Horiz. %	251.76%	317.65%	368.24%	29.41%	215.29%	120.00%	100.00%	-
P/EPS	37.63	6.30	4.71	16.12	3.69	-183.12	-0.49	-
YoY %	497.30%	33.76%	-70.78%	336.86%	102.02%	-37,271.43%	-	-
Horiz. %	-7,679.59%	-1,285.71%	-961.22%	-3,289.80%	-753.06%	37,371.43%	100.00%	-
EY	2.66	15.88	21.24	6.20	27.13	-0.55	-203.19	-
YoY %	-83.25%	-25.24%	242.58%	-77.15%	5,032.73%	99.73%	-	-
Horiz. %	-1.31%	-7.82%	-10.45%	-3.05%	-13.35%	0.27%	100.00%	-
DY	0.00	0.04	0.03	0.00	0.00	0.00	0.00	-
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	133.33%	100.00%	-	-	-	-	-
P/NAPS	0.35	1.28	1.66	2.94	1.69	1.19	1.03	-16.45%
YoY %	-72.66%	-22.89%	-43.54%	73.96%	42.02%	15.53%	-	-
Horiz. %	33.98%	124.27%	161.17%	285.44%	164.08%	115.53%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	29/08/07	30/08/06	30/08/05	26/08/04	29/08/03	30/08/02	-
Price	0.49	1.23	1.71	2.05	1.01	0.80	0.30	-
P/RPS	2.09	2.11	3.07	0.25	1.89	2.16	0.71	19.69%
YoY %	-0.95%	-31.27%	1,128.00%	-86.77%	-12.50%	204.23%	-	-
Horiz. %	294.37%	297.18%	432.39%	35.21%	266.20%	304.23%	100.00%	-
P/EPS	36.87	4.93	4.63	16.28	3.80	-385.52	-0.41	-
YoY %	647.87%	6.48%	-71.56%	328.42%	100.99%	-93,929.27%	-	-
Horiz. %	-8,992.68%	-1,202.44%	-1,129.27%	-3,970.73%	-926.83%	94,029.27%	100.00%	-
EY	2.71	20.26	21.62	6.14	26.33	-0.26	-243.83	-
YoY %	-86.62%	-6.29%	252.12%	-76.68%	10,226.92%	99.89%	-	-
Horiz. %	-1.11%	-8.31%	-8.87%	-2.52%	-10.80%	0.11%	100.00%	-
DY	0.00	0.05	0.04	0.00	0.00	0.00	0.00	-
YoY %	0.00%	25.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	125.00%	100.00%	-	-	-	-	-
P/NAPS	0.35	1.00	1.63	2.97	1.74	2.50	0.86	-13.90%
YoY %	-65.00%	-38.65%	-45.12%	70.69%	-30.40%	190.70%	-	-
Horiz. %	40.70%	116.28%	189.53%	345.35%	202.33%	290.70%	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