[MAXIM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -361.13%
YoY- -916.66%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 496 505 30,798 54,902 62,431 66,742 55,152 -54.36%
PBT -31,407 -10,439 -22,864 -51,281 -4,017 9,274 30,107 -
Tax -1,875 -1,380 -1,140 -2,751 -1,542 59 -1,304 6.23%
NP -33,282 -11,819 -24,004 -54,032 -5,559 9,333 28,803 -
-
NP to SH -32,918 -11,819 -56,643 -56,516 -5,559 9,333 28,803 -
-
Tax Rate - - - - - -0.64% 4.33% -
Total Cost 33,778 12,324 54,802 108,934 67,990 57,409 26,349 4.22%
-
Net Worth 222,045 247,271 259,769 328,717 388,723 414,810 139,028 8.10%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 66 -
Div Payout % - - - - - - 0.23% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 222,045 247,271 259,769 328,717 388,723 414,810 139,028 8.10%
NOSH 364,009 284,220 276,350 276,232 277,659 276,846 110,340 21.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -6,710.08% -2,340.40% -77.94% -98.42% -8.90% 13.98% 52.22% -
ROE -14.82% -4.78% -21.81% -17.19% -1.43% 2.25% 20.72% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.14 0.18 11.14 19.88 22.48 24.13 49.98 -62.42%
EPS -9.04 -4.16 -20.50 -20.46 -2.00 3.37 26.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.61 0.87 0.94 1.19 1.40 1.50 1.26 -11.37%
Adjusted Per Share Value based on latest NOSH - 276,232
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 0.07 0.07 4.19 7.47 8.49 9.08 7.50 -54.08%
EPS -4.48 -1.61 -7.70 -7.69 -0.76 1.27 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.302 0.3363 0.3533 0.4471 0.5287 0.5642 0.1891 8.10%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.31 0.80 0.23 0.27 0.38 0.94 1.85 -
P/RPS 227.51 450.25 2.06 1.36 1.69 3.89 3.70 98.54%
P/EPS -3.43 -19.24 -1.12 -1.32 -18.98 27.85 7.09 -
EY -29.17 -5.20 -89.12 -75.78 -5.27 3.59 14.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
P/NAPS 0.51 0.92 0.24 0.23 0.27 0.63 1.47 -16.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.285 0.78 0.25 0.25 0.42 0.59 1.70 -
P/RPS 209.16 438.99 2.24 1.26 1.87 2.44 3.40 98.56%
P/EPS -3.15 -18.76 -1.22 -1.22 -20.98 17.48 6.51 -
EY -31.73 -5.33 -81.99 -81.84 -4.77 5.72 15.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.47 0.90 0.27 0.21 0.30 0.39 1.35 -16.11%

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