[MAXBIZ] QoQ TTM 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- 9.24%
YoY- -233.51%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,013 31,521 41,426 46,470 50,006 53,426 53,179 -33.30%
PBT -27,021 -27,556 -5,780 -3,852 -4,363 -3,879 -3,405 299.36%
Tax -359 -238 -746 -774 -734 -1,193 -954 -47.97%
NP -27,380 -27,794 -6,526 -4,626 -5,097 -5,072 -4,359 241.58%
-
NP to SH -27,380 -27,794 -6,526 -4,626 -5,097 -5,072 -4,359 241.58%
-
Tax Rate - - - - - - - -
Total Cost 56,393 59,315 47,952 51,096 55,103 58,498 57,538 -1.33%
-
Net Worth 121,946 118,031 144,968 149,534 149,139 148,673 152,299 -13.80%
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 121,946 118,031 144,968 149,534 149,139 148,673 152,299 -13.80%
NOSH 146,923 142,207 142,126 142,413 140,697 138,947 142,336 2.14%
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 -94.37% -88.18% -15.75% -9.95% -10.19% -9.49% -8.20% -
ROE -22.45% -23.55% -4.50% -3.09% -3.42% -3.41% -2.86% -
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 19.75 22.17 29.15 32.63 35.54 38.45 37.36 -34.69%
EPS -18.64 -19.54 -4.59 -3.25 -3.62 -3.65 -3.06 234.64%
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 20.40 22.16 29.12 32.67 35.16 37.56 37.39 -33.30%
EPS -19.25 -19.54 -4.59 -3.25 -3.58 -3.57 -3.06 241.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8574 0.8298 1.0192 1.0513 1.0485 1.0453 1.0708 -13.80%
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 1.72 0.90 1.17 0.61 0.59 0.47 0.67 87.81%
P/EPS -1.82 -1.02 -7.40 -6.16 -5.80 -4.93 -8.16 -63.32%
EY -54.81 -97.72 -13.50 -16.24 -17.25 -20.28 -12.25 172.27%
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 1.32 0.63 0.65 0.58 0.65 0.60 0.59 71.31%
P/EPS -1.40 -0.72 -4.14 -5.85 -6.35 -6.30 -7.18 -66.47%
EY -71.68 -139.61 -24.17 -17.10 -15.75 -15.87 -13.92 199.09%
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