[MAXIM] QoQ TTM 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- 22.85%
YoY- 12924.89%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 895,609 891,694 64,398 59,053 56,340 54,801 49,732 585.84%
PBT 15,160 12,410 33,620 30,372 25,146 49,409 16,262 -4.56%
Tax -4,438 -4,276 -1,710 -1,003 -1,240 -1,271 -1,363 119.52%
NP 10,722 8,134 31,910 29,369 23,906 48,138 14,899 -19.67%
-
NP to SH 10,722 8,134 31,910 29,369 23,906 48,138 14,899 -19.67%
-
Tax Rate 29.27% 34.46% 5.09% 3.30% 4.93% 2.57% 8.38% -
Total Cost 884,887 883,560 32,488 29,684 32,434 6,663 34,833 762.46%
-
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 - 4,410 2,204 - - - - -
Div Payout % - 54.22% 6.91% - - - - -
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 1.20% 0.91% 49.55% 49.73% 42.43% 87.84% 29.96% -
ROE 14.50% 11.34% 48.26% 45.84% 67.53% 75.20% 41.28% -
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 811.37 808.31 58.44 53.46 93.90 49.65 44.10 595.69%
EPS 9.71 7.37 28.96 26.59 39.84 43.62 13.21 -18.53%
DPS 0.00 4.00 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 121.81 121.27 8.76 8.03 7.66 7.45 6.76 586.10%
EPS 1.46 1.11 4.34 3.99 3.25 6.55 2.03 -19.71%
DPS 0.00 0.60 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 0.23 0.25 1.87 1.83 1.04 1.61 1.68 -73.40%
P/EPS 19.15 27.40 3.76 3.69 2.46 1.83 5.60 126.81%
EY 5.22 3.65 26.57 27.13 40.66 54.52 17.85 -55.90%
DY 0.00 1.98 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 0.24 0.23 2.67 1.89 1.00 2.07 1.50 -70.49%
P/EPS 19.87 25.36 5.39 3.80 2.36 2.36 5.00 150.68%
EY 5.03 3.94 18.56 26.33 42.39 42.34 20.02 -60.14%
DY 0.00 2.14 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