[MAXBIZ] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.69%
YoY- -43.43%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,351 4,661 7,435 7,845 7,268 7,843 8,329 -56.87%
PBT -13,428 -5,178 -5,798 -3,804 -1,860 -3,610 -3,021 169.60%
Tax 0 0 0 0 0 0 0 -
NP -13,428 -5,178 -5,798 -3,804 -1,860 -3,610 -3,021 169.60%
-
NP to SH -13,428 -5,178 -5,798 -3,804 -1,860 -3,610 -3,021 169.60%
-
Tax Rate - - - - - - - -
Total Cost 15,779 9,839 13,233 11,649 9,128 11,453 11,350 24.48%
-
Net Worth 21,335 29,802 29,767 32,660 37,049 37,083 42,899 -37.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 21,335 29,802 29,767 32,660 37,049 37,083 42,899 -37.14%
NOSH 142,235 141,914 141,748 142,000 142,500 142,627 165,000 -9.39%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -571.16% -111.09% -77.98% -48.49% -25.59% -46.03% -36.27% -
ROE -62.94% -17.37% -19.48% -11.65% -5.02% -9.73% -7.04% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.65 3.28 5.25 5.52 5.10 5.50 5.05 -52.46%
EPS -9.44 -3.65 -4.09 -2.68 -1.31 -2.53 -1.83 197.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.21 0.21 0.23 0.26 0.26 0.26 -30.62%
Adjusted Per Share Value based on latest NOSH - 141,914
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.65 3.28 5.23 5.52 5.11 5.51 5.86 -56.94%
EPS -9.44 -3.64 -4.08 -2.67 -1.31 -2.54 -2.12 169.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.2095 0.2093 0.2296 0.2605 0.2607 0.3016 -37.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.155 0.035 0.07 0.105 0.20 0.10 0.12 -
P/RPS 9.38 1.07 1.33 1.90 3.92 1.82 2.38 148.88%
P/EPS -1.64 -0.96 -1.71 -3.92 -15.32 -3.95 -6.55 -60.17%
EY -60.91 -104.25 -58.43 -25.51 -6.53 -25.31 -15.26 150.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.17 0.33 0.46 0.77 0.38 0.46 70.90%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 26/08/10 -
Price 0.015 0.095 0.045 0.05 0.135 0.10 0.09 -
P/RPS 0.91 2.89 0.86 0.91 2.65 1.82 1.78 -35.98%
P/EPS -0.16 -2.60 -1.10 -1.87 -10.34 -3.95 -4.92 -89.74%
EY -629.38 -38.41 -90.90 -53.58 -9.67 -25.31 -20.34 879.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.45 0.21 0.22 0.52 0.38 0.35 -56.52%

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