[MAXIM] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 60.73%
YoY- 55.02%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,516 41,486 50,902 44,332 51,784 54,266 61,574 -24.29%
PBT -31,491 -32,568 -18,068 -6,788 -18,199 -16,385 -15,040 63.44%
Tax -634 -445 18,068 6,788 18,199 16,385 15,040 -
NP -32,125 -33,013 0 0 0 0 0 -
-
NP to SH -32,125 -33,013 -19,670 -7,624 -19,415 -18,314 -17,220 51.37%
-
Tax Rate - - - - - - - -
Total Cost 72,641 74,499 50,902 44,332 51,784 54,266 61,574 11.61%
-
Net Worth 15,451 23,181 38,633 47,374 199,779 208,522 214,146 -82.58%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 15,451 23,181 38,633 47,374 199,779 208,522 214,146 -82.58%
NOSH 110,368 110,387 110,381 110,173 110,375 110,329 110,384 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -79.29% -79.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -207.91% -142.41% -50.91% -16.09% -9.72% -8.78% -8.04% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.71 37.58 46.11 40.24 46.92 49.19 55.78 -24.28%
EPS -29.11 -29.91 -17.82 -6.92 -17.59 -16.60 -15.60 51.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.21 0.35 0.43 1.81 1.89 1.94 -82.58%
Adjusted Per Share Value based on latest NOSH - 110,173
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.51 5.64 6.92 6.03 7.04 7.38 8.37 -24.26%
EPS -4.37 -4.49 -2.68 -1.04 -2.64 -2.49 -2.34 51.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0315 0.0525 0.0644 0.2717 0.2836 0.2912 -82.59%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.39 0.37 0.36 0.32 0.40 0.35 0.38 -
P/RPS 1.06 0.98 0.78 0.80 0.85 0.71 0.68 34.33%
P/EPS -1.34 -1.24 -2.02 -4.62 -2.27 -2.11 -2.44 -32.86%
EY -74.63 -80.83 -49.50 -21.63 -43.98 -47.43 -41.05 48.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 1.76 1.03 0.74 0.22 0.19 0.20 476.71%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 31/05/02 28/02/02 10/01/02 27/08/01 -
Price 0.40 0.47 0.30 0.44 0.34 0.44 0.45 -
P/RPS 1.09 1.25 0.65 1.09 0.72 0.89 0.81 21.82%
P/EPS -1.37 -1.57 -1.68 -6.36 -1.93 -2.65 -2.88 -38.97%
EY -72.77 -63.63 -59.40 -15.73 -51.74 -37.73 -34.67 63.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 2.24 0.86 1.02 0.19 0.23 0.23 434.27%

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