[MAXBIZ] QoQ 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- 139.58%
YoY- 135.63%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
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 12,945 16,927 20,831 17,050 615 1,044 1,838 267.86%
PBT -121 1,338 6,312 2,711 -5,783 -6,857 -5,714 -92.36%
Tax -459 -361 -1,534 -422 0 0 0 -
NP -580 977 4,778 2,289 -5,783 -6,857 -5,714 -78.27%
-
NP to SH -580 977 4,778 2,289 -5,783 -6,857 -5,714 -78.27%
-
Tax Rate - 26.98% 24.30% 15.57% - - - -
Total Cost 13,525 15,950 16,053 14,761 6,398 7,901 7,552 47.52%
-
Net Worth 86,292 86,372 84,923 80,043 -174,169 -168,575 -162,199 -
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 86,292 86,372 84,923 80,043 -174,169 -168,575 -162,199 -
NOSH 141,463 141,594 142,202 142,173 19,996 19,997 20,000 268.91%
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 -4.48% 5.77% 22.94% 13.43% -940.33% -656.80% -310.88% -
ROE -0.67% 1.13% 5.63% 2.86% 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 9.15 11.95 14.65 11.99 3.08 5.22 9.19 -0.29%
EPS -0.41 0.69 3.36 1.61 -28.92 -34.29 -28.57 -94.10%
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 9.10 11.90 14.65 11.99 0.43 0.73 1.29 268.25%
EPS -0.41 0.69 3.36 1.61 -4.07 -4.82 -4.02 -78.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6067 0.6072 0.5971 0.5628 -1.2245 -1.1852 -1.1404 -
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 4.26 3.43 4.16 0.67 0.00 0.00 0.00 -
P/EPS -95.12 59.42 18.15 4.97 0.00 0.00 -800.00 -75.85%
EY -1.05 1.68 5.51 20.13 0.00 0.00 -0.13 303.07%
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 3.06 3.18 4.64 4.92 0.00 0.00 0.00 -
P/EPS -68.29 55.07 20.24 36.65 0.00 0.00 -800.00 -80.64%
EY -1.46 1.82 4.94 2.73 0.00 0.00 -0.13 402.24%
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