[MAXIS] QoQ 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- 3771.88%
YoY- 144.79%
Quarter Report
Latest QR
Upcoming QR
MAXIS's Result
MAXIS's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,191,000 2,152,000 2,211,000 1,833,000 1,789,000 1,778,000 1,896,000 10.14%
PBT 720,000 765,000 695,000 1,304,000 -17,000 -17,000 53,000 472.06%
Tax -188,000 -213,000 -192,000 -129,000 -15,000 -25,000 -39,000 186.18%
NP 532,000 552,000 503,000 1,175,000 -32,000 -42,000 14,000 1037.84%
-
NP to SH 532,000 552,000 503,000 1,175,000 -32,000 -42,000 14,000 1037.84%
-
Tax Rate 26.11% 27.84% 27.63% 9.89% - - 73.58% -
Total Cost 1,659,000 1,600,000 1,708,000 658,000 1,821,000 1,820,000 1,882,000 -8.08%
-
Net Worth 8,691,830 8,951,351 8,933,881 0 0 0 5,506,666 35.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 599,436 596,756 675,671 - - - - -
Div Payout % 112.68% 108.11% 134.33% - - - - -
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 8,691,830 8,951,351 8,933,881 0 0 0 5,506,666 35.67%
NOSH 7,492,957 7,459,459 7,507,462 7,500,000 5,333,333 5,249,999 4,666,666 37.23%
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 24.28% 25.65% 22.75% 64.10% -1.79% -2.36% 0.74% -
ROE 6.12% 6.17% 5.63% 0.00% 0.00% 0.00% 0.25% -
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 29.24 28.85 29.45 24.44 33.54 33.87 40.63 -19.74%
EPS 7.10 7.40 6.70 22.50 -0.60 -0.80 0.30 729.10%
DPS 8.00 8.00 9.00 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 27.97 27.47 28.23 23.40 22.84 22.70 24.20 10.16%
EPS 6.79 7.05 6.42 15.00 -0.41 -0.54 0.18 1032.27%
DPS 7.65 7.62 8.63 0.00 0.00 0.00 0.00 -
NAPS 1.1096 1.1428 1.1405 0.00 0.00 0.00 0.703 35.67%
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 18.06 18.51 18.23 0.00 0.00 0.00 0.00 -
P/EPS 74.37 72.16 80.15 0.00 0.00 0.00 0.00 -
EY 1.34 1.39 1.25 0.00 0.00 0.00 0.00 -
DY 1.52 1.50 1.68 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 18.40 18.09 18.74 22.30 0.00 0.00 0.00 -
P/EPS 75.77 70.54 82.39 34.79 0.00 0.00 0.00 -
EY 1.32 1.42 1.21 2.87 0.00 0.00 0.00 -
DY 1.49 1.53 1.63 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