[MAXBIZ] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.95%
YoY- -468.5%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 17,389 22,409 28,303 28,673 29,013 31,521 41,426 -43.96%
PBT -4,217 -2,889 -21,603 -25,808 -27,021 -27,556 -5,780 -18.97%
Tax 193 105 -404 -491 -359 -238 -746 -
NP -4,024 -2,784 -22,007 -26,299 -27,380 -27,794 -6,526 -27.57%
-
NP to SH -4,024 -2,784 -22,007 -26,299 -27,380 -27,794 -6,526 -27.57%
-
Tax Rate - - - - - - - -
Total Cost 21,413 25,193 50,310 54,972 56,393 59,315 47,952 -41.60%
-
Net Worth 113,346 115,408 118,004 119,218 121,946 118,031 144,968 -15.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 113,346 115,408 118,004 119,218 121,946 118,031 144,968 -15.14%
NOSH 141,683 142,480 142,173 143,636 146,923 142,207 142,126 -0.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -23.14% -12.42% -77.76% -91.72% -94.37% -88.18% -15.75% -
ROE -3.55% -2.41% -18.65% -22.06% -22.45% -23.55% -4.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.27 15.73 19.91 19.96 19.75 22.17 29.15 -43.86%
EPS -2.84 -1.95 -15.48 -18.31 -18.64 -19.54 -4.59 -27.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.81 0.83 0.83 0.83 0.83 1.02 -14.96%
Adjusted Per Share Value based on latest NOSH - 143,636
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 12.23 15.75 19.90 20.16 20.40 22.16 29.12 -43.94%
EPS -2.83 -1.96 -15.47 -18.49 -19.25 -19.54 -4.59 -27.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7969 0.8114 0.8296 0.8382 0.8574 0.8298 1.0192 -15.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.10 0.23 0.25 0.24 0.34 0.20 0.34 -
P/RPS 0.81 1.46 1.26 1.20 1.72 0.90 1.17 -21.75%
P/EPS -3.52 -11.77 -1.62 -1.31 -1.82 -1.02 -7.40 -39.09%
EY -28.40 -8.50 -61.92 -76.29 -54.81 -97.72 -13.50 64.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.28 0.30 0.29 0.41 0.24 0.33 -46.29%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 27/02/08 30/11/07 29/08/07 31/05/07 28/02/07 -
Price 0.10 0.15 0.23 0.26 0.26 0.14 0.19 -
P/RPS 0.81 0.95 1.16 1.30 1.32 0.63 0.65 15.81%
P/EPS -3.52 -7.68 -1.49 -1.42 -1.40 -0.72 -4.14 -10.26%
EY -28.40 -13.03 -67.30 -70.42 -71.68 -139.61 -24.17 11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.19 0.28 0.31 0.31 0.17 0.19 -22.37%

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