[MAXIM] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.28%
YoY- 19.81%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 43,033 58,295 63,877 65,814 55,645 898,974 64,398 -6.49%
PBT -40,230 -8,160 -1,319 23,552 20,659 44,854 33,620 -
Tax -3,643 -1,612 -120 -797 -1,666 -3,373 -1,710 13.42%
NP -43,873 -9,772 -1,439 22,755 18,993 41,481 31,910 -
-
NP to SH -76,512 -12,256 -1,439 22,755 18,993 41,481 31,910 -
-
Tax Rate - - - 3.38% 8.06% 7.52% 5.09% -
Total Cost 86,906 68,067 65,316 43,059 36,652 857,493 32,488 17.81%
-
Net Worth 295,766 380,120 389,953 219,584 121,329 105,960 66,120 28.34%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 66 66 - 2,204 -
Div Payout % - - - 0.29% 0.35% - 6.91% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 295,766 380,120 389,953 219,584 121,329 105,960 66,120 28.34%
NOSH 276,417 277,460 274,615 275,917 110,299 110,375 110,200 16.55%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -101.95% -16.76% -2.25% 34.57% 34.13% 4.61% 49.55% -
ROE -25.87% -3.22% -0.37% 10.36% 15.65% 39.15% 48.26% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.57 21.01 23.26 45.26 50.45 814.47 58.44 -19.77%
EPS -27.68 -4.42 -0.52 15.65 17.22 37.58 28.96 -
DPS 0.00 0.00 0.00 0.05 0.06 0.00 2.00 -
NAPS 1.07 1.37 1.42 1.51 1.10 0.96 0.60 10.11%
Adjusted Per Share Value based on latest NOSH - 275,917
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 5.85 7.93 8.69 8.95 7.57 122.26 8.76 -6.50%
EPS -10.41 -1.67 -0.20 3.09 2.58 5.64 4.34 -
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.30 -
NAPS 0.4023 0.517 0.5304 0.2986 0.165 0.1441 0.0899 28.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.23 0.26 0.46 1.07 1.68 2.01 1.09 -
P/RPS 1.48 1.24 1.98 2.36 3.33 0.25 1.87 -3.82%
P/EPS -0.83 -5.89 -87.79 6.84 9.76 5.35 3.76 -
EY -120.35 -16.99 -1.14 14.62 10.25 18.70 26.57 -
DY 0.00 0.00 0.00 0.04 0.04 0.00 1.83 -
P/NAPS 0.21 0.19 0.32 0.71 1.53 2.09 1.82 -30.21%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 28/11/08 30/11/07 08/12/06 30/11/05 30/11/04 -
Price 0.22 0.25 0.29 1.00 1.89 1.87 1.56 -
P/RPS 1.41 1.19 1.25 2.21 3.75 0.23 2.67 -10.09%
P/EPS -0.79 -5.66 -55.34 6.39 10.98 4.98 5.39 -
EY -125.82 -17.67 -1.81 15.65 9.11 20.10 18.56 -
DY 0.00 0.00 0.00 0.05 0.03 0.00 1.28 -
P/NAPS 0.21 0.18 0.20 0.66 1.72 1.95 2.60 -34.24%

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