[MAXBIZ] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.22%
YoY- 59.69%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 7,843 8,329 10,525 10,774 8,851 7,246 5,860 21.42%
PBT -3,610 -3,021 -4,133 -5,689 -5,431 -5,853 -6,106 -29.53%
Tax 0 0 2,938 2,938 2,466 2,433 -538 -
NP -3,610 -3,021 -1,195 -2,751 -2,965 -3,420 -6,644 -33.38%
-
NP to SH -3,610 -3,021 -1,195 -2,751 -2,965 -3,420 -6,644 -33.38%
-
Tax Rate - - - - - - - -
Total Cost 11,453 11,350 11,720 13,525 11,816 10,666 12,504 -5.68%
-
Net Worth 37,083 42,899 38,133 41,253 46,785 41,267 38,571 -2.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 37,083 42,899 38,133 41,253 46,785 41,267 38,571 -2.58%
NOSH 142,627 165,000 146,666 142,252 141,775 142,301 142,857 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -46.03% -36.27% -11.35% -25.53% -33.50% -47.20% -113.38% -
ROE -9.73% -7.04% -3.13% -6.67% -6.34% -8.29% -17.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.50 5.05 7.18 7.57 6.24 5.09 4.10 21.61%
EPS -2.53 -1.83 -0.81 -1.93 -2.09 -2.40 -4.65 -33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.29 0.33 0.29 0.27 -2.48%
Adjusted Per Share Value based on latest NOSH - 142,252
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.51 5.86 7.40 7.57 6.22 5.09 4.12 21.36%
EPS -2.54 -2.12 -0.84 -1.93 -2.08 -2.40 -4.67 -33.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2607 0.3016 0.2681 0.29 0.3289 0.2901 0.2712 -2.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.12 0.09 0.06 0.05 0.08 0.04 -
P/RPS 1.82 2.38 1.25 0.79 0.80 1.57 0.98 51.03%
P/EPS -3.95 -6.55 -11.05 -3.10 -2.39 -3.33 -0.86 176.05%
EY -25.31 -15.26 -9.05 -32.23 -41.83 -30.04 -116.27 -63.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.35 0.21 0.15 0.28 0.15 85.73%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 -
Price 0.10 0.09 0.18 0.09 0.05 0.05 0.08 -
P/RPS 1.82 1.78 2.51 1.19 0.80 0.98 1.95 -4.49%
P/EPS -3.95 -4.92 -22.09 -4.65 -2.39 -2.08 -1.72 73.97%
EY -25.31 -20.34 -4.53 -21.49 -41.83 -48.07 -58.14 -42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.69 0.31 0.15 0.17 0.30 17.05%

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