[MAXIM] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -0.65%
YoY- 5.53%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 27,939 301 576 352 54,997 61,030 65,263 -13.18%
PBT -30,148 -49,696 -23,117 -17,163 -48,001 -8,296 3,711 -
Tax 801 -2,683 -1,094 -999 -3,291 -1,892 -5 -
NP -29,347 -52,379 -24,211 -18,162 -51,292 -10,188 3,706 -
-
NP to SH -29,146 -51,054 -23,969 -50,801 -53,776 -10,188 3,706 -
-
Tax Rate - - - - - - 0.13% -
Total Cost 57,286 52,680 24,787 18,514 106,289 71,218 61,557 -1.19%
-
Net Worth 168,271 188,211 243,101 259,705 321,264 380,470 396,022 -13.28%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 168,271 188,211 243,101 259,705 321,264 380,470 396,022 -13.28%
NOSH 373,936 361,944 303,877 270,526 272,258 275,703 278,888 5.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -105.04% -17,401.66% -4,203.30% -5,159.66% -93.26% -16.69% 5.68% -
ROE -17.32% -27.13% -9.86% -19.56% -16.74% -2.68% 0.94% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.47 0.08 0.19 0.13 20.20 22.14 23.40 -17.32%
EPS -7.79 -14.11 -7.89 -18.78 -19.75 -3.70 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.52 0.80 0.96 1.18 1.38 1.42 -17.42%
Adjusted Per Share Value based on latest NOSH - 270,526
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.80 0.04 0.08 0.05 7.48 8.30 8.88 -13.18%
EPS -3.96 -6.94 -3.26 -6.91 -7.31 -1.39 0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2289 0.256 0.3306 0.3532 0.4369 0.5175 0.5386 -13.28%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.50 0.285 0.52 0.39 0.31 0.34 0.50 -
P/RPS 6.69 342.70 274.33 299.73 1.53 1.54 2.14 20.91%
P/EPS -6.41 -2.02 -6.59 -2.08 -1.57 -9.20 37.63 -
EY -15.59 -49.49 -15.17 -48.15 -63.72 -10.87 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.55 0.65 0.41 0.26 0.25 0.35 21.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 18/08/14 27/08/13 29/08/12 24/08/11 26/08/10 27/08/09 29/08/08 -
Price 0.485 0.265 0.38 0.74 0.23 0.31 0.49 -
P/RPS 6.49 318.66 200.47 568.72 1.14 1.40 2.09 20.77%
P/EPS -6.22 -1.88 -4.82 -3.94 -1.16 -8.39 36.87 -
EY -16.07 -53.23 -20.76 -25.38 -85.88 -11.92 2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.51 0.48 0.77 0.19 0.22 0.35 20.64%

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