[MAXBIZ] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 141.76%
YoY- 145.9%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 59,746 67,708 72,892 69,414 3,318 4,176 40,354 29.93%
PBT 2,434 5,552 15,495 12,244 -25,280 -27,428 -22,961 -
Tax -1,640 -1,644 -2,800 -1,688 0 0 0 -
NP 794 3,908 12,695 10,556 -25,280 -27,428 -22,961 -
-
NP to SH 794 3,908 12,695 10,556 -25,280 -27,428 -22,961 -
-
Tax Rate 67.38% 29.61% 18.07% 13.79% - - - -
Total Cost 58,952 63,800 60,197 58,858 28,598 31,604 63,315 -4.65%
-
Net Worth 86,489 86,372 84,898 276,849 -174,172 -168,575 -162,192 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 86,489 86,372 84,898 276,849 -174,172 -168,575 -162,192 -
NOSH 141,785 141,594 142,161 491,739 19,996 19,997 19,999 269.48%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.33% 5.77% 17.42% 15.21% -761.90% -656.80% -56.90% -
ROE 0.92% 4.52% 14.95% 3.81% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.14 47.82 51.27 14.12 16.59 20.88 201.78 -64.83%
EPS 0.56 2.76 8.93 2.15 -126.42 -137.16 -114.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.5972 0.563 -8.71 -8.43 -8.11 -
Adjusted Per Share Value based on latest NOSH - 142,173
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.00 47.60 51.25 48.80 2.33 2.94 28.37 29.92%
EPS 0.56 2.75 8.93 7.42 -17.77 -19.28 -16.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6081 0.6072 0.5969 1.9464 -1.2245 -1.1852 -1.1403 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.39 0.41 0.61 0.08 0.08 0.08 0.08 -
P/RPS 0.93 0.86 1.19 0.57 0.00 0.00 0.00 -
P/EPS 69.64 14.86 6.83 3.73 0.00 0.00 -799.97 -
EY 1.44 6.73 14.64 26.83 0.00 0.00 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 1.02 0.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 23/12/04 27/08/04 31/05/04 27/02/04 -
Price 0.28 0.38 0.68 0.59 0.08 0.08 0.08 -
P/RPS 0.66 0.79 1.33 4.18 0.00 0.00 0.00 -
P/EPS 50.00 13.77 7.61 27.48 0.00 0.00 -799.97 -
EY 2.00 7.26 13.13 3.64 0.00 0.00 -0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.62 1.14 1.05 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