[MAXBIZ] YoY 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- 33.11%
YoY- 14.27%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
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 17,174 16,927 1,044 14,001 12,568 16,969 45,667 -15.03%
PBT 864 1,338 -6,857 -4,974 -5,788 -4,859 -3,366 -
Tax -600 -361 0 0 -14 4,859 3,366 -
NP 264 977 -6,857 -4,974 -5,802 0 0 -
-
NP to SH 264 977 -6,857 -4,974 -5,802 -4,859 -3,366 -
-
Tax Rate 69.44% 26.98% - - - - - -
Total Cost 16,910 15,950 7,901 18,975 18,370 16,969 45,667 -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 0.18% 1.13% 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 12.36 11.95 5.22 70.01 62.84 84.86 228.34 -38.48%
EPS 0.19 0.69 -34.29 -24.87 -29.01 -24.30 -16.83 -
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 12.07 11.90 0.73 9.84 8.84 11.93 32.11 -15.04%
EPS 0.19 0.69 -4.82 -3.50 -4.08 -3.42 -2.37 -
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 1.46 3.43 0.00 0.11 0.00 0.00 0.00 -
P/EPS 94.74 59.42 0.00 -0.32 0.00 0.00 0.00 -
EY 1.06 1.68 0.00 -310.88 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 1.86 3.18 0.00 0.11 0.00 0.00 0.00 -
P/EPS 121.05 55.07 0.00 -0.32 0.00 0.00 0.00 -
EY 0.83 1.82 0.00 -310.88 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