[MAXIM] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 128.62%
YoY- 123.92%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 0 149 124 15,467 14,743 16,308 16,847 -
PBT -18,270 -12,227 907 1,327 -3,613 50 878 -
Tax -1,131 -627 -393 -483 84 201 278 -
NP -19,401 -12,854 514 844 -3,529 251 1,156 -
-
NP to SH -18,242 -12,811 514 844 -3,529 251 1,156 -
-
Tax Rate - - 43.33% 36.40% - -402.00% -31.66% -
Total Cost 19,401 13,003 -390 14,623 18,272 16,057 15,691 3.59%
-
Net Worth 188,211 243,101 259,705 321,264 380,470 396,022 135,751 5.59%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,211 243,101 259,705 321,264 380,470 396,022 135,751 5.59%
NOSH 361,944 303,877 270,526 272,258 275,703 278,888 110,367 21.86%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.00% -8,626.85% 414.52% 5.46% -23.94% 1.54% 6.86% -
ROE -9.69% -5.27% 0.20% 0.26% -0.93% 0.06% 0.85% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.00 0.05 0.05 5.68 5.35 5.85 15.26 -
EPS -5.02 -4.25 0.19 0.31 -1.28 0.09 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.80 0.96 1.18 1.38 1.42 1.23 -13.35%
Adjusted Per Share Value based on latest NOSH - 272,258
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.00 0.02 0.02 2.10 2.01 2.22 2.29 -
EPS -2.48 -1.74 0.07 0.11 -0.48 0.03 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.256 0.3306 0.3532 0.4369 0.5175 0.5386 0.1846 5.59%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.285 0.52 0.39 0.31 0.34 0.50 1.57 -
P/RPS 0.00 1,060.51 850.85 5.46 6.36 8.55 10.29 -
P/EPS -5.65 -12.33 205.26 100.00 -26.56 555.56 149.89 -
EY -17.68 -8.11 0.49 1.00 -3.76 0.18 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.65 0.41 0.26 0.25 0.35 1.28 -13.12%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 29/08/12 24/08/11 26/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.265 0.38 0.74 0.23 0.31 0.49 1.23 -
P/RPS 0.00 774.99 1,614.43 4.05 5.80 8.38 8.06 -
P/EPS -5.26 -9.01 389.47 74.19 -24.22 544.44 117.43 -
EY -19.02 -11.09 0.26 1.35 -4.13 0.18 0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.77 0.19 0.22 0.35 1.00 -10.60%

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