[MAXBIZ] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 15.11%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 68,696 67,708 4,176 56,004 50,272 67,876 182,668 -15.03%
PBT 3,456 5,552 -27,428 -19,896 -23,152 -19,436 -13,464 -
Tax -2,400 -1,644 0 0 -56 19,436 13,464 -
NP 1,056 3,908 -27,428 -19,896 -23,208 0 0 -
-
NP to SH 1,056 3,908 -27,428 -19,896 -23,208 -19,436 -13,464 -
-
Tax Rate 69.44% 29.61% - - - - - -
Total Cost 67,640 63,800 31,604 75,900 73,480 67,876 182,668 -15.25%
-
Net Worth 148,673 86,372 -168,575 -144,199 -111,999 -54,188 -3,000 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 148,673 86,372 -168,575 -144,199 -111,999 -54,188 -3,000 -
NOSH 138,947 141,594 19,997 19,999 19,999 19,995 20,000 38.11%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.54% 5.77% -656.80% -35.53% -46.16% 0.00% 0.00% -
ROE 0.71% 4.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.44 47.82 20.88 280.02 251.36 339.45 913.34 -38.48%
EPS 0.76 2.76 -137.16 -99.48 -116.04 -97.20 -67.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.61 -8.43 -7.21 -5.60 -2.71 -0.15 -
Adjusted Per Share Value based on latest NOSH - 19,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 48.30 47.60 2.94 39.37 35.34 47.72 128.43 -15.03%
EPS 0.74 2.75 -19.28 -13.99 -16.32 -13.66 -9.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0453 0.6072 -1.1852 -1.0138 -0.7874 -0.381 -0.0211 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.18 0.41 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.36 0.86 0.00 0.03 0.00 0.00 0.00 -
P/EPS 23.68 14.86 0.00 -0.08 0.00 0.00 0.00 -
EY 4.22 6.73 0.00 -1,243.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.67 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 0.23 0.38 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.47 0.79 0.00 0.03 0.00 0.00 0.00 -
P/EPS 30.26 13.77 0.00 -0.08 0.00 0.00 0.00 -
EY 3.30 7.26 0.00 -1,243.50 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.62 0.00 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