[MAXIM] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -4.51%
YoY- 259.81%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 62,595 65,802 59,394 67,808 895,609 56,340 42,364 6.71%
PBT -4,633 4,539 34,091 39,487 15,160 25,146 -2,403 11.55%
Tax -1,775 72 -1,806 -908 -4,438 -1,240 -779 14.69%
NP -6,408 4,611 32,285 38,579 10,722 23,906 -3,182 12.36%
-
NP to SH -6,408 4,611 32,285 38,579 10,722 23,906 -3,182 12.36%
-
Tax Rate - -1.59% 5.30% 2.30% 29.27% 4.93% - -
Total Cost 69,003 61,191 27,109 29,229 884,887 32,434 45,546 7.16%
-
Net Worth 383,833 390,082 138,893 114,845 73,956 35,399 39,734 45.88%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 66 66 - - - -
Div Payout % - - 0.21% 0.17% - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 383,833 390,082 138,893 114,845 73,956 35,399 39,734 45.88%
NOSH 274,166 274,705 110,233 110,428 110,382 60,000 110,373 16.35%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -10.24% 7.01% 54.36% 56.89% 1.20% 42.43% -7.51% -
ROE -1.67% 1.18% 23.24% 33.59% 14.50% 67.53% -8.01% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 22.83 23.95 53.88 61.40 811.37 93.90 38.38 -8.28%
EPS -2.34 1.68 29.29 34.94 9.71 39.84 -2.88 -3.39%
DPS 0.00 0.00 0.06 0.06 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.26 1.04 0.67 0.59 0.36 25.37%
Adjusted Per Share Value based on latest NOSH - 110,428
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 8.51 8.95 8.08 9.22 121.81 7.66 5.76 6.71%
EPS -0.87 0.63 4.39 5.25 1.46 3.25 -0.43 12.45%
DPS 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.522 0.5305 0.1889 0.1562 0.1006 0.0481 0.054 45.90%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.39 0.46 1.68 1.75 1.86 0.98 0.37 -
P/RPS 1.71 1.92 3.12 2.85 0.23 1.04 0.96 10.09%
P/EPS -16.69 27.41 5.74 5.01 19.15 2.46 -12.83 4.47%
EY -5.99 3.65 17.43 19.96 5.22 40.66 -7.79 -4.28%
DY 0.00 0.00 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 1.33 1.68 2.78 1.66 1.03 -19.49%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 31/05/07 29/05/06 31/05/05 25/05/04 23/05/03 -
Price 0.32 0.49 1.50 1.72 1.93 0.94 0.30 -
P/RPS 1.40 2.05 2.78 2.80 0.24 1.00 0.78 10.23%
P/EPS -13.69 29.19 5.12 4.92 19.87 2.36 -10.41 4.66%
EY -7.30 3.43 19.53 20.31 5.03 42.39 -9.61 -4.47%
DY 0.00 0.00 0.04 0.03 0.00 0.00 0.00 -
P/NAPS 0.23 0.35 1.19 1.65 2.88 1.59 0.83 -19.24%

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