[MAXBIZ] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -85.68%
YoY- 96.22%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,370 3,904 3,060 10,774 10,278 8,794 4,056 35.07%
PBT -2,712 -156 -176 -5,842 -5,481 -5,492 -6,400 -43.55%
Tax 0 0 0 2,938 3,917 5,876 0 -
NP -2,712 -156 -176 -2,904 -1,564 384 -6,400 -43.55%
-
NP to SH -2,712 -156 -176 -2,904 -1,564 384 -6,400 -43.55%
-
Tax Rate - - - - - - - -
Total Cost 9,082 4,060 3,236 13,678 11,842 8,410 10,456 -8.95%
-
Net Worth 36,981 40,559 38,133 41,282 47,016 39,771 38,571 -2.76%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 36,981 40,559 38,133 41,282 47,016 39,771 38,571 -2.76%
NOSH 142,237 155,999 146,666 142,352 142,473 137,142 142,857 -0.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -42.57% -4.00% -5.75% -26.95% -15.22% 4.37% -157.79% -
ROE -7.33% -0.38% -0.46% -7.03% -3.33% 0.97% -16.59% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.48 2.50 2.09 7.57 7.21 6.41 2.84 35.47%
EPS -1.91 -0.10 -0.12 -2.04 -1.11 0.28 -4.48 -43.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.29 0.33 0.29 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 142,252
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.48 2.74 2.15 7.57 7.23 6.18 2.85 35.15%
EPS -1.91 -0.11 -0.12 -2.04 -1.10 0.27 -4.50 -43.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.2852 0.2681 0.2902 0.3306 0.2796 0.2712 -2.77%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.12 0.09 0.06 0.05 0.08 0.04 -
P/RPS 2.23 4.80 4.31 0.79 0.69 1.25 1.41 35.70%
P/EPS -5.24 -120.00 -75.00 -2.94 -4.55 28.57 -0.89 225.70%
EY -19.07 -0.83 -1.33 -34.00 -21.96 3.50 -112.00 -69.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.35 0.21 0.15 0.28 0.15 85.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 -
Price 0.10 0.09 0.18 0.09 0.05 0.05 0.08 -
P/RPS 2.23 3.60 8.63 1.19 0.69 0.78 2.82 -14.47%
P/EPS -5.24 -90.00 -150.00 -4.41 -4.55 17.86 -1.79 104.50%
EY -19.07 -1.11 -0.67 -22.67 -21.96 5.60 -56.00 -51.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.69 0.31 0.15 0.17 0.30 17.05%

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