[MAXIM] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 57.79%
YoY- 227.47%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 55,152 73,803 891,693 54,801 40,516 51,784 56,693 -0.45%
PBT 30,107 42,029 12,842 54,482 -31,491 -18,199 -33,238 -
Tax -1,304 -1,629 -4,420 -13,533 -634 18,199 33,238 -
NP 28,803 40,400 8,422 40,949 -32,125 0 0 -
-
NP to SH 28,803 40,400 8,422 40,949 -32,125 -19,415 -32,375 -
-
Tax Rate 4.33% 3.88% 34.42% 24.84% - - - -
Total Cost 26,349 33,403 883,271 13,852 72,641 51,784 56,693 -11.98%
-
Net Worth 139,048 113,691 71,738 65,111 15,451 199,779 226,223 -7.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 99 66 - - - - - -
Div Payout % 0.34% 0.16% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 139,048 113,691 71,738 65,111 15,451 199,779 226,223 -7.78%
NOSH 110,356 110,379 110,366 110,357 110,368 110,375 110,352 0.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 52.22% 54.74% 0.94% 74.72% -79.29% 0.00% 0.00% -
ROE 20.71% 35.53% 11.74% 62.89% -207.91% -9.72% -14.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.98 66.86 807.94 49.66 36.71 46.92 51.37 -0.45%
EPS 26.10 36.61 7.63 37.10 -29.11 -17.59 -29.33 -
DPS 0.09 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.03 0.65 0.59 0.14 1.81 2.05 -7.78%
Adjusted Per Share Value based on latest NOSH - 110,369
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 7.50 10.04 121.27 7.45 5.51 7.04 7.71 -0.45%
EPS 3.92 5.49 1.15 5.57 -4.37 -2.64 -4.40 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1891 0.1546 0.0976 0.0886 0.021 0.2717 0.3077 -7.79%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.85 1.73 2.02 0.80 0.39 0.40 0.46 -
P/RPS 3.70 2.59 0.25 1.61 1.06 0.85 0.90 26.55%
P/EPS 7.09 4.73 26.47 2.16 -1.34 -2.27 -1.57 -
EY 14.11 21.16 3.78 46.38 -74.63 -43.98 -63.78 -
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 3.11 1.36 2.79 0.22 0.22 37.22%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 27/02/06 28/02/05 26/02/04 27/02/03 28/02/02 23/02/01 -
Price 1.70 1.90 1.87 1.03 0.40 0.34 0.55 -
P/RPS 3.40 2.84 0.23 2.07 1.09 0.72 1.07 21.23%
P/EPS 6.51 5.19 24.51 2.78 -1.37 -1.93 -1.87 -
EY 15.35 19.26 4.08 36.02 -72.77 -51.74 -53.34 -
DY 0.05 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.84 2.88 1.75 2.86 0.19 0.27 30.75%

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