[MAXBIZ] QoQ Cumulative 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- -363.34%
YoY- -45.22%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 14,286 7,269 42,240 34,414 26,699 17,174 54,056 -58.91%
PBT -20,983 -20,912 -5,788 -980 259 864 -1,939 391.38%
Tax -213 -92 -972 -600 -600 -600 -894 -61.66%
NP -21,196 -21,004 -6,760 -1,580 -341 264 -2,833 283.94%
-
NP to SH -21,196 -21,004 -6,760 -1,580 -341 264 -2,833 283.94%
-
Tax Rate - - - - 231.66% 69.44% - -
Total Cost 35,482 28,273 49,000 35,994 27,040 16,910 56,889 -27.06%
-
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 -17.95% -17.80% -4.66% -1.06% -0.23% 0.18% -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 10.04 5.11 29.71 24.18 18.79 12.36 37.97 -58.90%
EPS -14.90 -14.77 -4.75 -1.11 -0.24 0.19 -1.99 284.14%
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 10.04 5.11 29.70 24.20 18.77 12.07 38.00 -58.92%
EPS -14.90 -14.77 -4.75 -1.11 -0.24 0.19 -1.99 284.14%
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 3.39 3.91 1.14 0.83 1.12 1.46 0.66 198.58%
P/EPS -2.28 -1.35 -7.15 -18.02 -87.50 94.74 -12.56 -68.04%
EY -43.82 -73.85 -13.98 -5.55 -1.14 1.06 -7.96 212.74%
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 2.59 2.74 0.64 0.79 1.22 1.86 0.58 171.91%
P/EPS -1.74 -0.95 -4.00 -17.12 -95.83 121.05 -11.06 -70.95%
EY -57.31 -105.50 -25.02 -5.84 -1.04 0.83 -9.05 243.44%
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