[MAXBIZ] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.15%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,240 54,056 72,892 40,354 36,262 54,360 129,109 -16.98%
PBT -5,788 -1,939 15,495 -22,961 -23,423 -52,354 -35,912 -26.21%
Tax -972 -894 -2,800 0 -14 0 35,912 -
NP -6,760 -2,833 12,695 -22,961 -23,437 -52,354 0 -
-
NP to SH -6,760 -2,833 12,695 -22,961 -23,437 -52,354 -35,918 -24.28%
-
Tax Rate - - 18.07% - - - - -
Total Cost 49,000 56,889 60,197 63,315 59,699 106,714 129,109 -14.90%
-
Net Worth 145,022 152,327 84,898 -162,192 -129,594 -106,195 -35,598 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 145,022 152,327 84,898 -162,192 -129,594 -106,195 -35,598 -
NOSH 142,178 142,361 142,161 19,999 19,999 19,999 19,998 38.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -16.00% -5.24% 17.42% -56.90% -64.63% -96.31% 0.00% -
ROE -4.66% -1.86% 14.95% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.71 37.97 51.27 201.78 181.32 271.81 645.58 -40.12%
EPS -4.75 -1.99 8.93 -114.81 -117.19 -261.78 -179.60 -45.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.07 0.5972 -8.11 -6.48 -5.31 -1.78 -
Adjusted Per Share Value based on latest NOSH - 20,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 29.70 38.00 51.25 28.37 25.49 38.22 90.77 -16.98%
EPS -4.75 -1.99 8.93 -16.14 -16.48 -36.81 -25.25 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0196 1.0709 0.5969 -1.1403 -0.9111 -0.7466 -0.2503 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.34 0.25 0.61 0.08 0.00 0.00 0.00 -
P/RPS 1.14 0.66 1.19 0.00 0.00 0.00 0.00 -
P/EPS -7.15 -12.56 6.83 -799.97 0.00 0.00 0.00 -
EY -13.98 -7.96 14.64 -0.13 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.23 1.02 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.19 0.22 0.68 0.08 0.08 0.00 0.00 -
P/RPS 0.64 0.58 1.33 0.00 0.04 0.00 0.00 -
P/EPS -4.00 -11.06 7.61 -799.97 -0.07 0.00 0.00 -
EY -25.02 -9.05 13.13 -0.13 -1,464.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 1.14 0.00 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