[MAXBIZ] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -2507.69%
YoY- -73.4%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 2,171 4,778 7,709 5,078 21,661 34,414 42,000 -38.95%
PBT -5,348 -2,034 -4,111 -5,385 -21,009 -980 -368 56.18%
Tax 0 0 2,938 351 -345 -600 -720 -
NP -5,348 -2,034 -1,173 -5,034 -21,354 -1,580 -1,088 30.37%
-
NP to SH -5,348 -2,034 -1,173 -5,034 -21,354 -1,580 -1,088 30.37%
-
Tax Rate - - - - - - - -
Total Cost 7,519 6,812 8,882 10,112 43,015 35,994 43,088 -25.23%
-
Net Worth 29,869 36,981 47,016 113,762 118,080 149,459 86,192 -16.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 29,869 36,981 47,016 113,762 118,080 149,459 86,192 -16.18%
NOSH 142,234 142,237 142,473 142,203 142,265 142,342 141,298 0.11%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -246.34% -42.57% -15.22% -99.13% -98.58% -4.59% -2.59% -
ROE -17.90% -5.50% -2.49% -4.42% -18.08% -1.06% -1.26% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.53 3.36 5.41 3.57 15.23 24.18 29.72 -38.99%
EPS -3.76 -1.43 -0.83 -3.54 -15.01 -1.11 -0.77 30.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.33 0.80 0.83 1.05 0.61 -16.27%
Adjusted Per Share Value based on latest NOSH - 142,627
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.53 3.36 5.42 3.57 15.23 24.20 29.53 -38.92%
EPS -3.76 -1.43 -0.82 -3.54 -15.01 -1.11 -0.76 30.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.3306 0.7998 0.8302 1.0508 0.606 -16.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.035 0.10 0.05 0.08 0.24 0.20 0.22 -
P/RPS 2.29 2.98 0.92 2.24 1.58 0.83 0.74 20.70%
P/EPS -0.93 -6.99 -6.07 -2.26 -1.60 -18.02 -28.57 -43.47%
EY -107.43 -14.30 -16.47 -44.25 -62.54 -5.55 -3.50 76.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.38 0.15 0.10 0.29 0.19 0.36 -11.74%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 29/11/06 29/11/05 -
Price 0.095 0.10 0.05 0.07 0.26 0.19 0.20 -
P/RPS 6.22 2.98 0.92 1.96 1.71 0.79 0.67 44.94%
P/EPS -2.53 -6.99 -6.07 -1.98 -1.73 -17.12 -25.97 -32.15%
EY -39.58 -14.30 -16.47 -50.57 -57.73 -5.84 -3.85 47.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.15 0.09 0.31 0.18 0.33 5.30%

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