[MAXBIZ] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -59.36%
YoY- -7.79%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 34,414 42,000 52,061 38,516 31,863 43,285 101,365 -16.46%
PBT -980 -368 9,183 -17,247 -15,987 -22,785 -30,451 -43.58%
Tax -600 -720 -1,266 0 -14 0 30,451 -
NP -1,580 -1,088 7,917 -17,247 -16,001 -22,785 0 -
-
NP to SH -1,580 -1,088 7,917 -17,247 -16,001 -22,785 -30,457 -38.91%
-
Tax Rate - - 13.79% - - - - -
Total Cost 35,994 43,088 44,144 55,763 47,864 66,070 101,365 -15.84%
-
Net Worth 149,459 86,192 276,849 -156,390 -122,100 -72,196 -29,999 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 149,459 86,192 276,849 -156,390 -122,100 -72,196 -29,999 -
NOSH 142,342 141,298 491,739 19,998 19,983 19,999 19,999 38.67%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -4.59% -2.59% 15.21% -44.78% -50.22% -52.64% 0.00% -
ROE -1.06% -1.26% 2.86% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.18 29.72 10.59 192.59 159.44 216.43 506.84 -39.76%
EPS -1.11 -0.77 1.61 -86.24 -80.00 -113.93 -152.29 -55.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.61 0.563 -7.82 -6.11 -3.61 -1.50 -
Adjusted Per Share Value based on latest NOSH - 20,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.20 29.53 36.60 27.08 22.40 30.43 71.27 -16.46%
EPS -1.11 -0.76 5.57 -12.13 -11.25 -16.02 -21.41 -38.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0508 0.606 1.9464 -1.0995 -0.8584 -0.5076 -0.2109 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.20 0.22 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.83 0.74 0.76 0.00 0.00 0.00 0.00 -
P/EPS -18.02 -28.57 4.97 -799.95 0.00 0.00 0.00 -
EY -5.55 -3.50 20.13 -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 0.19 0.36 0.14 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 23/12/04 20/11/03 29/11/02 22/01/02 30/11/00 -
Price 0.19 0.20 0.59 0.08 0.00 0.00 0.00 -
P/RPS 0.79 0.67 5.57 0.00 0.00 0.00 0.00 -
P/EPS -17.12 -25.97 36.65 -799.95 0.00 0.00 0.00 -
EY -5.84 -3.85 2.73 -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 0.18 0.33 1.05 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