[MAXIM] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 8000.0%
YoY- 109.76%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 18,385 841,766 19,815 15,643 14,470 14,470 14,470 17.29%
PBT 3,079 7,672 3,805 604 329 28,882 557 212.30%
Tax -485 -2,774 -1,061 -118 -323 -208 -354 23.33%
NP 2,594 4,898 2,744 486 6 28,674 203 445.72%
-
NP to SH 2,594 4,898 2,744 486 6 28,674 203 445.72%
-
Tax Rate 15.75% 36.16% 27.88% 19.54% 98.18% 0.72% 63.55% -
Total Cost 15,791 836,868 17,071 15,157 14,464 -14,204 14,267 6.99%
-
Net Worth 73,956 71,704 66,120 64,063 35,399 64,014 36,088 61.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,206 2,204 - - - - -
Div Payout % - 45.05% 80.32% - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,956 71,704 66,120 64,063 35,399 64,014 36,088 61.26%
NOSH 110,382 110,315 110,200 110,454 60,000 110,369 112,777 -1.41%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.11% 0.58% 13.85% 3.11% 0.04% 198.16% 1.40% -
ROE 3.51% 6.83% 4.15% 0.76% 0.02% 44.79% 0.56% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.66 763.05 17.98 14.16 24.12 13.11 12.83 19.00%
EPS 2.35 4.44 2.49 0.44 0.01 25.98 0.18 453.58%
DPS 0.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.60 0.58 0.59 0.58 0.32 63.58%
Adjusted Per Share Value based on latest NOSH - 110,454
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.50 114.48 2.69 2.13 1.97 1.97 1.97 17.19%
EPS 0.35 0.67 0.37 0.07 0.00 3.90 0.03 413.62%
DPS 0.00 0.30 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.0975 0.0899 0.0871 0.0481 0.0871 0.0491 61.24%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.86 2.02 1.09 0.98 0.98 0.80 0.74 -
P/RPS 11.17 0.26 6.06 6.92 4.06 6.10 5.77 55.26%
P/EPS 79.15 45.50 43.78 222.73 9,800.00 3.08 411.11 -66.62%
EY 1.26 2.20 2.28 0.45 0.01 32.48 0.24 201.76%
DY 0.00 0.99 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 3.11 1.82 1.69 1.66 1.38 2.31 13.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 26/08/04 25/05/04 26/02/04 20/11/03 -
Price 1.93 1.87 1.56 1.01 0.94 1.03 0.66 -
P/RPS 11.59 0.25 8.68 7.13 3.90 7.86 5.14 71.86%
P/EPS 82.13 42.12 62.65 229.55 9,400.00 3.96 366.67 -63.08%
EY 1.22 2.37 1.60 0.44 0.01 25.22 0.27 173.06%
DY 0.00 1.07 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.88 2.60 1.74 1.59 1.78 2.06 25.00%

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