[MAXIM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 6606.11%
YoY- 116.47%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 55,645 898,974 64,398 49,732 42,199 56,732 53,974 0.50%
PBT 20,659 44,854 33,620 16,262 -89,608 -27,283 -25,038 -
Tax -1,666 -3,373 -1,710 -1,363 -867 22,157 25,038 -
NP 18,993 41,481 31,910 14,899 -90,475 -5,126 0 -
-
NP to SH 18,993 41,481 31,910 14,899 -90,475 -28,877 -22,572 -
-
Tax Rate 8.06% 7.52% 5.09% 8.38% - - - -
Total Cost 36,652 857,493 32,488 34,833 132,674 61,858 53,974 -6.24%
-
Net Worth 121,329 105,960 66,120 36,088 23,182 208,347 244,989 -11.04%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 66 - 2,204 - - - - -
Div Payout % 0.35% - 6.91% - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 121,329 105,960 66,120 36,088 23,182 208,347 244,989 -11.04%
NOSH 110,299 110,375 110,200 112,777 110,392 110,236 110,355 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 34.13% 4.61% 49.55% 29.96% -214.40% -9.04% 0.00% -
ROE 15.65% 39.15% 48.26% 41.28% -390.28% -13.86% -9.21% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 50.45 814.47 58.44 44.10 38.23 51.46 48.91 0.51%
EPS 17.22 37.58 28.96 13.21 -81.96 -26.20 -20.45 -
DPS 0.06 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.96 0.60 0.32 0.21 1.89 2.22 -11.03%
Adjusted Per Share Value based on latest NOSH - 112,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.57 122.26 8.76 6.76 5.74 7.72 7.34 0.51%
EPS 2.58 5.64 4.34 2.03 -12.31 -3.93 -3.07 -
DPS 0.01 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.165 0.1441 0.0899 0.0491 0.0315 0.2834 0.3332 -11.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.68 2.01 1.09 0.74 0.37 0.35 0.87 -
P/RPS 3.33 0.25 1.87 1.68 0.97 0.68 1.78 10.99%
P/EPS 9.76 5.35 3.76 5.60 -0.45 -1.34 -4.25 -
EY 10.25 18.70 26.57 17.85 -221.51 -74.84 -23.51 -
DY 0.04 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.09 1.82 2.31 1.76 0.19 0.39 25.57%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 08/12/06 30/11/05 30/11/04 20/11/03 29/11/02 10/01/02 27/11/00 -
Price 1.89 1.87 1.56 0.66 0.47 0.44 0.82 -
P/RPS 3.75 0.23 2.67 1.50 1.23 0.85 1.68 14.31%
P/EPS 10.98 4.98 5.39 5.00 -0.57 -1.68 -4.01 -
EY 9.11 20.10 18.56 20.02 -174.38 -59.54 -24.94 -
DY 0.03 0.00 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.95 2.60 2.06 2.24 0.23 0.37 29.17%

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