[MAXIM] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -74.51%
YoY- -83.1%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 66,742 55,152 73,803 891,694 54,801 40,516 51,784 4.31%
PBT 9,274 30,107 42,049 12,410 49,409 -28,692 -77,470 -
Tax 59 -1,304 -1,649 -4,276 -1,271 -634 6,630 -54.46%
NP 9,333 28,803 40,400 8,134 48,138 -29,326 -70,840 -
-
NP to SH 9,333 28,803 40,400 8,134 48,138 -29,326 -79,450 -
-
Tax Rate -0.64% 4.33% 3.92% 34.46% 2.57% - - -
Total Cost 57,409 26,349 33,403 883,560 6,663 69,842 122,624 -11.87%
-
Net Worth 414,810 139,028 113,597 71,704 64,014 18,745 199,592 12.96%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 66 66 4,410 - - - -
Div Payout % - 0.23% 0.16% 54.22% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 414,810 139,028 113,597 71,704 64,014 18,745 199,592 12.96%
NOSH 276,846 110,340 110,289 110,315 110,369 110,265 110,271 16.57%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 13.98% 52.22% 54.74% 0.91% 87.84% -72.38% -136.80% -
ROE 2.25% 20.72% 35.56% 11.34% 75.20% -156.45% -39.81% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 24.13 49.98 66.92 808.31 49.65 36.74 46.96 -10.49%
EPS 3.37 26.10 36.63 7.37 43.62 -26.60 -72.05 -
DPS 0.00 0.06 0.06 4.00 0.00 0.00 0.00 -
NAPS 1.50 1.26 1.03 0.65 0.58 0.17 1.81 -3.08%
Adjusted Per Share Value based on latest NOSH - 110,315
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.08 7.50 10.04 121.27 7.45 5.51 7.04 4.33%
EPS 1.27 3.92 5.49 1.11 6.55 -3.99 -10.81 -
DPS 0.00 0.01 0.01 0.60 0.00 0.00 0.00 -
NAPS 0.5642 0.1891 0.1545 0.0975 0.0871 0.0255 0.2715 12.95%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.94 1.85 1.73 2.02 0.80 0.39 0.40 -
P/RPS 3.89 3.70 2.59 0.25 1.61 1.06 0.85 28.83%
P/EPS 27.85 7.09 4.72 27.40 1.83 -1.47 -0.56 -
EY 3.59 14.11 21.17 3.65 54.52 -68.19 -180.12 -
DY 0.00 0.03 0.03 1.98 0.00 0.00 0.00 -
P/NAPS 0.63 1.47 1.68 3.11 1.38 2.29 0.22 19.15%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 27/02/06 28/02/05 26/02/04 27/02/03 28/02/02 -
Price 0.59 1.70 1.90 1.87 1.03 0.40 0.34 -
P/RPS 2.44 3.40 2.84 0.23 2.07 1.09 0.72 22.54%
P/EPS 17.48 6.51 5.19 25.36 2.36 -1.50 -0.47 -
EY 5.72 15.36 19.28 3.94 42.34 -66.49 -211.91 -
DY 0.00 0.04 0.03 2.14 0.00 0.00 0.00 -
P/NAPS 0.39 1.35 1.84 2.88 1.78 2.35 0.19 12.72%

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