[MAXIS] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MAXIS] MAXIS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1587.84%
YoY- -36.72%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 4,343,000 2,152,000 7,611,000 5,400,000 3,567,000 1,778,000 7,184,000 -28.56%
PBT 1,485,000 765,000 1,939,000 1,270,000 -34,000 -17,000 5,000 4398.14%
Tax -401,000 -213,000 -361,000 -169,000 -40,000 -25,000 -106,000 143.37%
NP 1,084,000 552,000 1,578,000 1,101,000 -74,000 -42,000 -101,000 -
-
NP to SH 1,084,000 552,000 1,578,000 1,101,000 -74,000 -42,000 -101,000 -
-
Tax Rate 27.00% 27.84% 18.62% 13.31% - - 2,120.00% -
Total Cost 3,259,000 1,600,000 6,033,000 4,299,000 3,641,000 1,820,000 7,285,000 -41.59%
-
Net Worth 8,671,999 8,951,351 6,878,462 0 0 0 6,272,631 24.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,196,137 596,756 867,032 - - - - -
Div Payout % 110.34% 108.11% 54.95% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 8,671,999 8,951,351 6,878,462 0 0 0 6,272,631 24.17%
NOSH 7,475,862 7,459,459 5,780,219 7,504,273 5,285,714 5,249,999 5,315,789 25.60%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.96% 25.65% 20.73% 20.39% -2.07% -2.36% -1.41% -
ROE 12.50% 6.17% 22.94% 0.00% 0.00% 0.00% -1.61% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 58.09 28.85 131.67 71.96 67.48 33.87 135.14 -43.13%
EPS 14.50 7.40 27.30 21.10 -1.40 -0.80 -1.90 -
DPS 16.00 8.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.20 1.19 0.00 0.00 0.00 1.18 -1.13%
Adjusted Per Share Value based on latest NOSH - 7,500,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.44 27.47 97.16 68.94 45.54 22.70 91.71 -28.57%
EPS 13.84 7.05 20.15 14.06 -0.94 -0.54 -1.29 -
DPS 15.27 7.62 11.07 0.00 0.00 0.00 0.00 -
NAPS 1.1071 1.1428 0.8781 0.00 0.00 0.00 0.8008 24.17%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 5.28 5.34 5.37 0.00 0.00 0.00 0.00 -
P/RPS 9.09 18.51 4.08 0.00 0.00 0.00 0.00 -
P/EPS 36.41 72.16 19.67 0.00 0.00 0.00 0.00 -
EY 2.75 1.39 5.08 0.00 0.00 0.00 0.00 -
DY 3.03 1.50 2.79 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.45 4.51 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 - - - -
Price 5.38 5.22 5.52 5.45 0.00 0.00 0.00 -
P/RPS 9.26 18.09 4.19 7.57 0.00 0.00 0.00 -
P/EPS 37.10 70.54 20.22 37.15 0.00 0.00 0.00 -
EY 2.70 1.42 4.95 2.69 0.00 0.00 0.00 -
DY 2.97 1.53 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 4.35 4.64 0.00 0.00 0.00 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