[MAXIM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 89.15%
YoY- 95.87%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 67,808 895,609 56,340 42,364 47,473 58,773 40,272 9.06%
PBT 39,487 15,160 25,146 -2,403 -75,475 -32,772 -11,928 -
Tax -908 -4,438 -1,240 -779 2,729 32,772 11,928 -
NP 38,579 10,722 23,906 -3,182 -72,746 0 0 -
-
NP to SH 38,579 10,722 23,906 -3,182 -77,119 -31,748 -10,352 -
-
Tax Rate 2.30% 29.27% 4.93% - - - - -
Total Cost 29,229 884,887 32,434 45,546 120,219 58,773 40,272 -5.19%
-
Net Worth 114,845 73,956 35,399 39,734 47,374 220,677 260,432 -12.75%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 66 - - - - - - -
Div Payout % 0.17% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 114,845 73,956 35,399 39,734 47,374 220,677 260,432 -12.75%
NOSH 110,428 110,382 60,000 110,373 110,173 110,338 110,352 0.01%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 56.89% 1.20% 42.43% -7.51% -153.24% 0.00% 0.00% -
ROE 33.59% 14.50% 67.53% -8.01% -162.79% -14.39% -3.97% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 61.40 811.37 93.90 38.38 43.09 53.27 36.49 9.05%
EPS 34.94 9.71 39.84 -2.88 -70.00 -28.77 -9.38 -
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.67 0.59 0.36 0.43 2.00 2.36 -12.76%
Adjusted Per Share Value based on latest NOSH - 110,373
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.22 121.81 7.66 5.76 6.46 7.99 5.48 9.05%
EPS 5.25 1.46 3.25 -0.43 -10.49 -4.32 -1.41 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1562 0.1006 0.0481 0.054 0.0644 0.3001 0.3542 -12.74%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.75 1.86 0.98 0.37 0.32 0.44 1.89 -
P/RPS 2.85 0.23 1.04 0.96 0.74 0.83 5.18 -9.47%
P/EPS 5.01 19.15 2.46 -12.83 -0.46 -1.53 -20.15 -
EY 19.96 5.22 40.66 -7.79 -218.74 -65.39 -4.96 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.78 1.66 1.03 0.74 0.22 0.80 13.15%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 31/05/05 25/05/04 23/05/03 31/05/02 25/05/01 - -
Price 1.72 1.93 0.94 0.30 0.44 0.40 0.00 -
P/RPS 2.80 0.24 1.00 0.78 1.02 0.75 0.00 -
P/EPS 4.92 19.87 2.36 -10.41 -0.63 -1.39 0.00 -
EY 20.31 5.03 42.39 -9.61 -159.09 -71.93 0.00 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.88 1.59 0.83 1.02 0.20 0.00 -

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