[MAXIM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 22.85%
YoY- 12924.89%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 64,193 61,480 898,342 59,053 40,927 46,447 60,853 0.89%
PBT 28,303 41,989 18,720 30,372 313 -78,985 -28,415 -
Tax -794 -1,158 -4,804 -1,003 -542 -1,691 28,415 -
NP 27,509 40,831 13,916 29,369 -229 -80,676 0 -
-
NP to SH 27,509 40,831 13,916 29,369 -229 -80,676 -29,335 -
-
Tax Rate 2.81% 2.76% 25.66% 3.30% 173.16% - - -
Total Cost 36,684 20,649 884,426 29,684 41,156 127,123 60,853 -8.08%
-
Net Worth 135,751 115,988 76,252 64,063 35,313 38,602 214,232 -7.31%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 66 66 - - - - - -
Div Payout % 0.24% 0.16% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 135,751 115,988 76,252 64,063 35,313 38,602 214,232 -7.31%
NOSH 110,367 110,465 110,510 110,454 110,354 110,292 110,429 -0.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 42.85% 66.41% 1.55% 49.73% -0.56% -173.69% 0.00% -
ROE 20.26% 35.20% 18.25% 45.84% -0.65% -208.99% -13.69% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 58.16 55.66 812.90 53.46 37.09 42.11 55.11 0.90%
EPS 24.93 36.96 12.59 26.59 -0.21 -73.15 -26.56 -
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.05 0.69 0.58 0.32 0.35 1.94 -7.31%
Adjusted Per Share Value based on latest NOSH - 110,454
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 8.73 8.36 122.18 8.03 5.57 6.32 8.28 0.88%
EPS 3.74 5.55 1.89 3.99 -0.03 -10.97 -3.99 -
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1578 0.1037 0.0871 0.048 0.0525 0.2914 -7.32%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.57 1.74 2.03 0.98 0.38 0.36 0.38 -
P/RPS 2.70 3.13 0.25 1.83 1.02 0.85 0.69 25.51%
P/EPS 6.30 4.71 16.12 3.69 -183.12 -0.49 -1.43 -
EY 15.88 21.24 6.20 27.13 -0.55 -203.19 -69.91 -
DY 0.04 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.66 2.94 1.69 1.19 1.03 0.20 36.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 26/08/04 29/08/03 30/08/02 27/08/01 -
Price 1.23 1.71 2.05 1.01 0.80 0.30 0.45 -
P/RPS 2.11 3.07 0.25 1.89 2.16 0.71 0.82 17.05%
P/EPS 4.93 4.63 16.28 3.80 -385.52 -0.41 -1.69 -
EY 20.26 21.62 6.14 26.33 -0.26 -243.83 -59.03 -
DY 0.05 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.63 2.97 1.74 2.50 0.86 0.23 27.74%

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