[MAXIM] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.84%
YoY- 193.41%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 61,030 65,263 64,193 61,480 898,342 59,053 40,927 6.87%
PBT -8,296 3,711 28,303 41,989 18,720 30,372 313 -
Tax -1,892 -5 -794 -1,158 -4,804 -1,003 -542 23.14%
NP -10,188 3,706 27,509 40,831 13,916 29,369 -229 88.13%
-
NP to SH -10,188 3,706 27,509 40,831 13,916 29,369 -229 88.13%
-
Tax Rate - 0.13% 2.81% 2.76% 25.66% 3.30% 173.16% -
Total Cost 71,218 61,557 36,684 20,649 884,426 29,684 41,156 9.56%
-
Net Worth 380,470 396,022 135,751 115,988 76,252 64,063 35,313 48.56%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 66 66 - - - -
Div Payout % - - 0.24% 0.16% - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 380,470 396,022 135,751 115,988 76,252 64,063 35,313 48.56%
NOSH 275,703 278,888 110,367 110,465 110,510 110,454 110,354 16.47%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -16.69% 5.68% 42.85% 66.41% 1.55% 49.73% -0.56% -
ROE -2.68% 0.94% 20.26% 35.20% 18.25% 45.84% -0.65% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.14 23.40 58.16 55.66 812.90 53.46 37.09 -8.23%
EPS -3.70 1.33 24.93 36.96 12.59 26.59 -0.21 61.24%
DPS 0.00 0.00 0.06 0.06 0.00 0.00 0.00 -
NAPS 1.38 1.42 1.23 1.05 0.69 0.58 0.32 27.55%
Adjusted Per Share Value based on latest NOSH - 110,465
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 8.30 8.88 8.73 8.36 122.18 8.03 5.57 6.86%
EPS -1.39 0.50 3.74 5.55 1.89 3.99 -0.03 89.40%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.5175 0.5386 0.1846 0.1578 0.1037 0.0871 0.048 48.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.34 0.50 1.57 1.74 2.03 0.98 0.38 -
P/RPS 1.54 2.14 2.70 3.13 0.25 1.83 1.02 7.10%
P/EPS -9.20 37.63 6.30 4.71 16.12 3.69 -183.12 -39.22%
EY -10.87 2.66 15.88 21.24 6.20 27.13 -0.55 64.35%
DY 0.00 0.00 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 0.25 0.35 1.28 1.66 2.94 1.69 1.19 -22.87%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 29/08/07 30/08/06 30/08/05 26/08/04 29/08/03 -
Price 0.31 0.49 1.23 1.71 2.05 1.01 0.80 -
P/RPS 1.40 2.09 2.11 3.07 0.25 1.89 2.16 -6.96%
P/EPS -8.39 36.87 4.93 4.63 16.28 3.80 -385.52 -47.13%
EY -11.92 2.71 20.26 21.62 6.14 26.33 -0.26 89.07%
DY 0.00 0.00 0.05 0.04 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 1.00 1.63 2.97 1.74 2.50 -33.28%

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