[MAXBIZ] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -84.34%
YoY- -16.79%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 14,286 26,699 29,873 1,659 30,180 25,189 32,013 -12.57%
PBT -20,983 259 1,217 -12,640 -10,823 -10,835 -9,354 14.40%
Tax -213 -600 -820 0 0 -14 9,354 -
NP -21,196 -341 397 -12,640 -10,823 -10,849 0 -
-
NP to SH -21,196 -341 397 -12,640 -10,823 -10,849 -9,354 14.59%
-
Tax Rate - 231.66% 67.38% - - - - -
Total Cost 35,482 27,040 29,476 14,299 41,003 36,038 32,013 1.72%
-
Net Worth 118,071 150,608 86,489 -174,172 -149,986 -116,989 -58,599 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 118,071 150,608 86,489 -174,172 -149,986 -116,989 -58,599 -
NOSH 142,255 142,083 141,785 19,996 19,998 19,998 19,999 38.65%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -148.37% -1.28% 1.33% -761.90% -35.86% -43.07% 0.00% -
ROE -17.95% -0.23% 0.46% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.04 18.79 21.07 8.30 150.91 125.96 160.07 -36.95%
EPS -14.90 -0.24 0.28 -63.21 -54.12 -54.25 -46.77 -17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.06 0.61 -8.71 -7.50 -5.85 -2.93 -
Adjusted Per Share Value based on latest NOSH - 19,996
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 10.04 18.77 21.00 1.17 21.22 17.71 22.51 -12.58%
EPS -14.90 -0.24 0.28 -8.89 -7.61 -7.63 -6.58 14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8301 1.0589 0.6081 -1.2245 -1.0545 -0.8225 -0.412 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.34 0.21 0.39 0.08 0.08 0.00 0.00 -
P/RPS 3.39 1.12 1.85 0.00 0.05 0.00 0.00 -
P/EPS -2.28 -87.50 139.29 0.00 -0.15 0.00 0.00 -
EY -43.82 -1.14 0.72 0.00 -676.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.20 0.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 30/08/05 27/08/04 28/08/03 29/08/02 29/08/01 -
Price 0.26 0.23 0.28 0.08 0.08 0.00 0.00 -
P/RPS 2.59 1.22 1.33 0.00 0.05 0.00 0.00 -
P/EPS -1.74 -95.83 100.00 0.00 -0.15 0.00 0.00 -
EY -57.31 -1.04 1.00 0.00 -676.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.22 0.46 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