[MAXIM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 2.93%
YoY- -142.91%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 40,516 42,199 46,447 47,473 51,784 56,732 60,853 -23.69%
PBT -28,692 -89,608 -78,985 -75,475 -77,470 -27,283 -28,415 0.64%
Tax -634 -867 -1,691 2,729 6,630 22,157 28,415 -
NP -29,326 -90,475 -80,676 -72,746 -70,840 -5,126 0 -
-
NP to SH -29,326 -90,475 -80,676 -77,119 -79,450 -28,877 -29,335 -0.02%
-
Tax Rate - - - - - - - -
Total Cost 69,842 132,674 127,123 120,219 122,624 61,858 60,853 9.59%
-
Net Worth 18,745 23,182 38,602 47,374 199,592 208,347 214,232 -80.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 18,745 23,182 38,602 47,374 199,592 208,347 214,232 -80.20%
NOSH 110,265 110,392 110,292 110,173 110,271 110,236 110,429 -0.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -72.38% -214.40% -173.69% -153.24% -136.80% -9.04% 0.00% -
ROE -156.45% -390.28% -208.99% -162.79% -39.81% -13.86% -13.69% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.74 38.23 42.11 43.09 46.96 51.46 55.11 -23.62%
EPS -26.60 -81.96 -73.15 -70.00 -72.05 -26.20 -26.56 0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.21 0.35 0.43 1.81 1.89 1.94 -80.18%
Adjusted Per Share Value based on latest NOSH - 110,173
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.51 5.74 6.32 6.46 7.04 7.72 8.28 -23.72%
EPS -3.99 -12.31 -10.97 -10.49 -10.81 -3.93 -3.99 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0315 0.0525 0.0644 0.2715 0.2834 0.2914 -80.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.39 0.37 0.36 0.32 0.40 0.35 0.38 -
P/RPS 1.06 0.97 0.85 0.74 0.85 0.68 0.69 33.03%
P/EPS -1.47 -0.45 -0.49 -0.46 -0.56 -1.34 -1.43 1.85%
EY -68.19 -221.51 -203.19 -218.74 -180.12 -74.84 -69.91 -1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.76 1.03 0.74 0.22 0.19 0.20 405.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 30/08/02 31/05/02 28/02/02 10/01/02 27/08/01 -
Price 0.40 0.47 0.30 0.44 0.34 0.44 0.45 -
P/RPS 1.09 1.23 0.71 1.02 0.72 0.85 0.82 20.83%
P/EPS -1.50 -0.57 -0.41 -0.63 -0.47 -1.68 -1.69 -7.62%
EY -66.49 -174.38 -243.83 -159.09 -211.91 -59.54 -59.03 8.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.24 0.86 1.02 0.19 0.23 0.23 368.87%

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