[MAXBIZ] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -8.8%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 4,176 40,354 51,354 60,360 56,004 36,262 42,484 -78.67%
PBT -27,428 -22,961 -22,996 -21,646 -19,896 -23,423 -21,316 18.28%
Tax 0 0 0 0 0 -14 -18 -
NP -27,428 -22,961 -22,996 -21,646 -19,896 -23,437 -21,334 18.21%
-
NP to SH -27,428 -22,961 -22,996 -21,646 -19,896 -23,437 -21,334 18.21%
-
Tax Rate - - - - - - - -
Total Cost 31,604 63,315 74,350 82,006 75,900 59,699 63,818 -37.37%
-
Net Worth -168,575 -162,192 -156,390 -149,986 -144,199 -129,594 -122,100 23.96%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -168,575 -162,192 -156,390 -149,986 -144,199 -129,594 -122,100 23.96%
NOSH 19,997 19,999 19,998 19,998 19,999 19,999 19,983 0.04%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -656.80% -56.90% -44.78% -35.86% -35.53% -64.63% -50.22% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.88 201.78 256.79 301.83 280.02 181.32 212.59 -78.68%
EPS -137.16 -114.81 -114.99 -108.24 -99.48 -117.19 -106.67 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -8.43 -8.11 -7.82 -7.50 -7.21 -6.48 -6.11 23.90%
Adjusted Per Share Value based on latest NOSH - 19,996
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.94 28.37 36.11 42.44 39.37 25.49 29.87 -78.65%
EPS -19.28 -16.14 -16.17 -15.22 -13.99 -16.48 -15.00 18.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.1852 -1.1403 -1.0995 -1.0545 -1.0138 -0.9111 -0.8584 23.96%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.08 0.08 0.08 0.08 0.08 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.03 0.03 0.00 0.00 -
P/EPS 0.00 -799.97 -600.12 -0.07 -0.08 0.00 0.00 -
EY 0.00 -0.13 -0.17 -1,353.00 -1,243.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 20/11/03 28/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.00 -
P/RPS 0.00 0.00 0.00 0.03 0.03 0.04 0.00 -
P/EPS 0.00 -799.97 -600.12 -0.07 -0.08 -0.07 0.00 -
EY 0.00 -0.13 -0.17 -1,353.00 -1,243.50 -1,464.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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