[MAXIM] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.61%
YoY- 396.68%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,645 61,480 67,808 73,803 898,974 898,342 895,609 -84.28%
PBT 20,659 41,989 39,487 42,049 44,854 18,720 15,160 22.89%
Tax -1,666 -1,158 -908 -1,649 -3,373 -4,804 -4,438 -47.93%
NP 18,993 40,831 38,579 40,400 41,481 13,916 10,722 46.35%
-
NP to SH 18,993 40,831 38,579 40,400 41,481 13,916 10,722 46.35%
-
Tax Rate 8.06% 2.76% 2.30% 3.92% 7.52% 25.66% 29.27% -
Total Cost 36,652 20,649 29,229 33,403 857,493 884,426 884,887 -88.00%
-
Net Worth 121,329 115,988 114,845 113,597 105,960 76,252 73,956 39.05%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 66 66 66 66 - - - -
Div Payout % 0.35% 0.16% 0.17% 0.16% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 121,329 115,988 114,845 113,597 105,960 76,252 73,956 39.05%
NOSH 110,299 110,465 110,428 110,289 110,375 110,510 110,382 -0.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 34.13% 66.41% 56.89% 54.74% 4.61% 1.55% 1.20% -
ROE 15.65% 35.20% 33.59% 35.56% 39.15% 18.25% 14.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 50.45 55.66 61.40 66.92 814.47 812.90 811.37 -84.27%
EPS 17.22 36.96 34.94 36.63 37.58 12.59 9.71 46.46%
DPS 0.06 0.06 0.06 0.06 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 1.03 0.96 0.69 0.67 39.12%
Adjusted Per Share Value based on latest NOSH - 110,289
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.57 8.36 9.22 10.04 122.26 122.18 121.81 -84.28%
EPS 2.58 5.55 5.25 5.49 5.64 1.89 1.46 46.11%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.165 0.1578 0.1562 0.1545 0.1441 0.1037 0.1006 39.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.68 1.74 1.75 1.73 2.01 2.03 1.86 -
P/RPS 3.33 3.13 2.85 2.59 0.25 0.25 0.23 493.06%
P/EPS 9.76 4.71 5.01 4.72 5.35 16.12 19.15 -36.16%
EY 10.25 21.24 19.96 21.17 18.70 6.20 5.22 56.74%
DY 0.04 0.03 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 1.53 1.66 1.68 1.68 2.09 2.94 2.78 -32.81%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 08/12/06 30/08/06 29/05/06 27/02/06 30/11/05 30/08/05 31/05/05 -
Price 1.89 1.71 1.72 1.90 1.87 2.05 1.93 -
P/RPS 3.75 3.07 2.80 2.84 0.23 0.25 0.24 523.95%
P/EPS 10.98 4.63 4.92 5.19 4.98 16.28 19.87 -32.63%
EY 9.11 21.62 20.31 19.28 20.10 6.14 5.03 48.52%
DY 0.03 0.04 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 1.72 1.63 1.65 1.84 1.95 2.97 2.88 -29.05%

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