[MAXIM] QoQ Annualized Quarter 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- 401.8%
YoY- 1371.67%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 54,801 53,774 51,722 51,724 40,516 41,486 50,902 5.02%
PBT 54,482 27,369 39,940 98,368 -31,491 -32,568 -18,068 -
Tax -13,533 -1,417 -1,418 -1,416 -634 -445 18,068 -
NP 40,949 25,952 38,522 96,952 -32,125 -33,013 0 -
-
NP to SH 40,949 25,952 38,522 96,952 -32,125 -33,013 -19,670 -
-
Tax Rate 24.84% 5.18% 3.55% 1.44% - - - -
Total Cost 13,852 27,822 13,200 -45,228 72,641 74,499 50,902 -57.90%
-
Net Worth 65,111 35,308 35,321 39,734 15,451 23,181 38,633 41.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 65,111 35,308 35,321 39,734 15,451 23,181 38,633 41.48%
NOSH 110,357 110,340 110,378 110,373 110,368 110,387 110,381 -0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 74.72% 48.26% 74.48% 187.44% -79.29% -79.58% 0.00% -
ROE 62.89% 73.50% 109.06% 244.00% -207.91% -142.41% -50.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.66 48.74 46.86 46.86 36.71 37.58 46.11 5.05%
EPS 37.10 23.52 34.90 87.84 -29.11 -29.91 -17.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.32 0.32 0.36 0.14 0.21 0.35 41.50%
Adjusted Per Share Value based on latest NOSH - 110,373
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 7.45 7.31 7.03 7.03 5.51 5.64 6.92 5.02%
EPS 5.57 3.53 5.24 13.19 -4.37 -4.49 -2.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0886 0.048 0.048 0.054 0.021 0.0315 0.0525 41.61%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.80 0.74 0.38 0.37 0.39 0.37 0.36 -
P/RPS 1.61 1.52 0.81 0.79 1.06 0.98 0.78 61.90%
P/EPS 2.16 3.15 1.09 0.42 -1.34 -1.24 -2.02 -
EY 46.38 31.78 91.84 237.41 -74.63 -80.83 -49.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 2.31 1.19 1.03 2.79 1.76 1.03 20.29%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 29/08/03 23/05/03 27/02/03 29/11/02 30/08/02 -
Price 1.03 0.66 0.80 0.30 0.40 0.47 0.30 -
P/RPS 2.07 1.35 1.71 0.64 1.09 1.25 0.65 116.00%
P/EPS 2.78 2.81 2.29 0.34 -1.37 -1.57 -1.68 -
EY 36.02 35.64 43.63 292.80 -72.77 -63.63 -59.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.06 2.50 0.83 2.86 2.24 0.86 60.37%

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