[MAXIM] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -14.79%
YoY- -32.63%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 54,997 61,030 65,263 64,193 61,480 898,342 59,053 -1.17%
PBT -48,001 -8,296 3,711 28,303 41,989 18,720 30,372 -
Tax -3,291 -1,892 -5 -794 -1,158 -4,804 -1,003 21.88%
NP -51,292 -10,188 3,706 27,509 40,831 13,916 29,369 -
-
NP to SH -53,776 -10,188 3,706 27,509 40,831 13,916 29,369 -
-
Tax Rate - - 0.13% 2.81% 2.76% 25.66% 3.30% -
Total Cost 106,289 71,218 61,557 36,684 20,649 884,426 29,684 23.67%
-
Net Worth 321,264 380,470 396,022 135,751 115,988 76,252 64,063 30.81%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 66 66 - - -
Div Payout % - - - 0.24% 0.16% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 321,264 380,470 396,022 135,751 115,988 76,252 64,063 30.81%
NOSH 272,258 275,703 278,888 110,367 110,465 110,510 110,454 16.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -93.26% -16.69% 5.68% 42.85% 66.41% 1.55% 49.73% -
ROE -16.74% -2.68% 0.94% 20.26% 35.20% 18.25% 45.84% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 20.20 22.14 23.40 58.16 55.66 812.90 53.46 -14.96%
EPS -19.75 -3.70 1.33 24.93 36.96 12.59 26.59 -
DPS 0.00 0.00 0.00 0.06 0.06 0.00 0.00 -
NAPS 1.18 1.38 1.42 1.23 1.05 0.69 0.58 12.56%
Adjusted Per Share Value based on latest NOSH - 110,367
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.48 8.30 8.88 8.73 8.36 122.18 8.03 -1.17%
EPS -7.31 -1.39 0.50 3.74 5.55 1.89 3.99 -
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.4369 0.5175 0.5386 0.1846 0.1578 0.1037 0.0871 30.81%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.31 0.34 0.50 1.57 1.74 2.03 0.98 -
P/RPS 1.53 1.54 2.14 2.70 3.13 0.25 1.83 -2.93%
P/EPS -1.57 -9.20 37.63 6.30 4.71 16.12 3.69 -
EY -63.72 -10.87 2.66 15.88 21.24 6.20 27.13 -
DY 0.00 0.00 0.00 0.04 0.03 0.00 0.00 -
P/NAPS 0.26 0.25 0.35 1.28 1.66 2.94 1.69 -26.78%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 29/08/08 29/08/07 30/08/06 30/08/05 26/08/04 -
Price 0.23 0.31 0.49 1.23 1.71 2.05 1.01 -
P/RPS 1.14 1.40 2.09 2.11 3.07 0.25 1.89 -8.07%
P/EPS -1.16 -8.39 36.87 4.93 4.63 16.28 3.80 -
EY -85.88 -11.92 2.71 20.26 21.62 6.14 26.33 -
DY 0.00 0.00 0.00 0.05 0.04 0.00 0.00 -
P/NAPS 0.19 0.22 0.35 1.00 1.63 2.97 1.74 -30.85%

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