[MAXBIZ] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -208.9%
YoY- -45.22%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 28,572 29,076 42,240 45,885 53,398 68,696 54,056 -34.70%
PBT -41,966 -83,648 -5,788 -1,306 518 3,456 -1,939 681.01%
Tax -426 -368 -972 -800 -1,200 -2,400 -894 -39.07%
NP -42,392 -84,016 -6,760 -2,106 -682 1,056 -2,833 510.25%
-
NP to SH -42,392 -84,016 -6,760 -2,106 -682 1,056 -2,833 510.25%
-
Tax Rate - - - - 231.66% 69.44% - -
Total Cost 70,964 113,092 49,000 47,991 54,080 67,640 56,889 15.92%
-
Net Worth 118,071 118,031 145,022 149,459 150,608 148,673 152,327 -15.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 118,071 118,031 145,022 149,459 150,608 148,673 152,327 -15.65%
NOSH 142,255 142,207 142,178 142,342 142,083 138,947 142,361 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -148.37% -288.95% -16.00% -4.59% -1.28% 1.54% -5.24% -
ROE -35.90% -71.18% -4.66% -1.41% -0.45% 0.71% -1.86% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.09 20.45 29.71 32.24 37.58 49.44 37.97 -34.65%
EPS -29.80 -59.08 -4.75 -1.48 -0.48 0.76 -1.99 510.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 1.02 1.05 1.06 1.07 1.07 -15.61%
Adjusted Per Share Value based on latest NOSH - 142,413
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.09 20.44 29.70 32.26 37.54 48.30 38.00 -34.69%
EPS -29.80 -59.07 -4.75 -1.48 -0.48 0.74 -1.99 510.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8301 0.8298 1.0196 1.0508 1.0589 1.0453 1.0709 -15.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.20 0.34 0.20 0.21 0.18 0.25 -
P/RPS 1.69 0.98 1.14 0.62 0.56 0.36 0.66 87.48%
P/EPS -1.14 -0.34 -7.15 -13.51 -43.75 23.68 -12.56 -79.89%
EY -87.65 -295.40 -13.98 -7.40 -2.29 4.22 -7.96 397.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.24 0.33 0.19 0.20 0.17 0.23 47.17%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.26 0.14 0.19 0.19 0.23 0.23 0.22 -
P/RPS 1.29 0.68 0.64 0.59 0.61 0.47 0.58 70.63%
P/EPS -0.87 -0.24 -4.00 -12.84 -47.92 30.26 -11.06 -81.72%
EY -114.62 -422.00 -25.02 -7.79 -2.09 3.30 -9.05 445.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.17 0.19 0.18 0.22 0.21 0.21 29.73%

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