[MAXIM] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.3%
YoY- -751.7%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 603 328 43,033 58,295 63,877 65,814 55,645 -52.92%
PBT -18,616 -27,204 -40,230 -8,160 -1,319 23,552 20,659 -
Tax -1,403 -1,069 -3,643 -1,612 -120 -797 -1,666 -2.82%
NP -20,019 -28,273 -43,873 -9,772 -1,439 22,755 18,993 -
-
NP to SH -19,731 -28,273 -76,512 -12,256 -1,439 22,755 18,993 -
-
Tax Rate - - - - - 3.38% 8.06% -
Total Cost 20,622 28,601 86,906 68,067 65,316 43,059 36,652 -9.13%
-
Net Worth 0 261,786 295,766 380,120 389,953 219,584 121,329 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 66 66 -
Div Payout % - - - - - 0.29% 0.35% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 261,786 295,766 380,120 389,953 219,584 121,329 -
NOSH 287,058 278,496 276,417 277,460 274,615 275,917 110,299 17.26%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -3,319.90% -8,619.82% -101.95% -16.76% -2.25% 34.57% 34.13% -
ROE 0.00% -10.80% -25.87% -3.22% -0.37% 10.36% 15.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.21 0.12 15.57 21.01 23.26 45.26 50.45 -59.85%
EPS -6.87 -10.15 -27.68 -4.42 -0.52 15.65 17.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.06 -
NAPS 0.00 0.94 1.07 1.37 1.42 1.51 1.10 -
Adjusted Per Share Value based on latest NOSH - 277,460
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.08 0.04 5.85 7.93 8.69 8.95 7.57 -53.12%
EPS -2.68 -3.85 -10.41 -1.67 -0.20 3.09 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.00 0.356 0.4023 0.517 0.5304 0.2986 0.165 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.28 0.54 0.23 0.26 0.46 1.07 1.68 -
P/RPS 133.29 458.50 1.48 1.24 1.98 2.36 3.33 84.84%
P/EPS -4.07 -5.32 -0.83 -5.89 -87.79 6.84 9.76 -
EY -24.55 -18.80 -120.35 -16.99 -1.14 14.62 10.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
P/NAPS 0.00 0.57 0.21 0.19 0.32 0.71 1.53 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 26/11/09 28/11/08 30/11/07 08/12/06 -
Price 0.29 0.68 0.22 0.25 0.29 1.00 1.89 -
P/RPS 138.05 577.37 1.41 1.19 1.25 2.21 3.75 82.28%
P/EPS -4.22 -6.70 -0.79 -5.66 -55.34 6.39 10.98 -
EY -23.70 -14.93 -125.82 -17.67 -1.81 15.65 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.05 0.03 -
P/NAPS 0.00 0.72 0.21 0.18 0.20 0.66 1.72 -

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