[MAXIM] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -16.1%
YoY- -64.55%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 24,580 48,784 62,431 66,742 55,152 73,803 891,693 -45.02%
PBT -23,703 -47,235 -4,654 11,886 30,107 42,029 12,842 -
Tax -38,514 -9,281 -1,274 -1,675 -1,304 -1,629 -4,420 43.42%
NP -62,217 -56,516 -5,928 10,211 28,803 40,400 8,422 -
-
NP to SH -62,217 -56,516 -5,928 10,211 28,803 40,400 8,422 -
-
Tax Rate - - - 14.09% 4.33% 3.88% 34.42% -
Total Cost 86,797 105,300 68,359 56,531 26,349 33,403 883,271 -32.05%
-
Net Worth 259,819 328,870 387,194 230,886 139,048 113,691 71,738 23.91%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 2,438 99 66 - -
Div Payout % - - - 23.89% 0.34% 0.16% - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 259,819 328,870 387,194 230,886 139,048 113,691 71,738 23.91%
NOSH 276,404 276,361 276,567 162,595 110,356 110,379 110,366 16.52%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -253.12% -115.85% -9.50% 15.30% 52.22% 54.74% 0.94% -
ROE -23.95% -17.18% -1.53% 4.42% 20.71% 35.53% 11.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 8.89 17.65 22.57 41.05 49.98 66.86 807.94 -52.82%
EPS -22.51 -20.45 -2.14 6.28 26.10 36.61 7.63 -
DPS 0.00 0.00 0.00 1.50 0.09 0.06 0.00 -
NAPS 0.94 1.19 1.40 1.42 1.26 1.03 0.65 6.33%
Adjusted Per Share Value based on latest NOSH - 276,846
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.34 6.63 8.49 9.08 7.50 10.04 121.27 -45.03%
EPS -8.46 -7.69 -0.81 1.39 3.92 5.49 1.15 -
DPS 0.00 0.00 0.00 0.33 0.01 0.01 0.00 -
NAPS 0.3534 0.4473 0.5266 0.314 0.1891 0.1546 0.0976 23.90%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.23 0.27 0.38 0.94 1.85 1.73 2.02 -
P/RPS 2.59 1.53 1.68 2.29 3.70 2.59 0.25 47.62%
P/EPS -1.02 -1.32 -17.73 14.97 7.09 4.73 26.47 -
EY -97.87 -75.74 -5.64 6.68 14.11 21.16 3.78 -
DY 0.00 0.00 0.00 1.60 0.05 0.03 0.00 -
P/NAPS 0.24 0.23 0.27 0.66 1.47 1.68 3.11 -34.73%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 27/02/06 28/02/05 -
Price 0.25 0.25 0.42 0.59 1.70 1.90 1.87 -
P/RPS 2.81 1.42 1.86 1.44 3.40 2.84 0.23 51.73%
P/EPS -1.11 -1.22 -19.59 9.39 6.51 5.19 24.51 -
EY -90.04 -81.80 -5.10 10.64 15.35 19.26 4.08 -
DY 0.00 0.00 0.00 2.54 0.05 0.03 0.00 -
P/NAPS 0.27 0.21 0.30 0.42 1.35 1.84 2.88 -32.58%

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