[MAXBIZ] YoY TTM 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- -5.43%
YoY- 45.83%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 46,470 61,954 20,547 42,915 42,938 71,029 178,579 -20.08%
PBT -3,852 5,779 -15,643 -24,683 -45,556 -28,246 -31,183 -29.41%
Tax -774 -2,314 -422 0 -14 14,815 31,183 -
NP -4,626 3,465 -16,065 -24,683 -45,570 -13,431 0 -
-
NP to SH -4,626 3,465 -16,065 -24,683 -45,570 -28,246 -31,189 -27.23%
-
Tax Rate - 40.04% - - - - - -
Total Cost 51,096 58,489 36,612 67,598 88,508 84,460 178,579 -18.81%
-
Net Worth 149,534 86,924 80,043 -156,400 -122,247 -72,194 -29,997 -
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 149,534 86,924 80,043 -156,400 -122,247 -72,194 -29,997 -
NOSH 142,413 142,499 142,173 20,000 20,007 19,998 19,998 38.68%
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 -9.95% 5.59% -78.19% -57.52% -106.13% -18.91% 0.00% -
ROE -3.09% 3.99% -20.07% 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 32.63 43.48 14.45 214.58 214.61 355.17 892.98 -42.38%
EPS -3.25 2.43 -11.30 -123.42 -227.76 -141.24 -155.96 -47.52%
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 32.67 43.56 14.45 30.17 30.19 49.94 125.55 -20.09%
EPS -3.25 2.44 -11.29 -17.35 -32.04 -19.86 -21.93 -27.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0513 0.6111 0.5628 -1.0996 -0.8595 -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 0.61 0.51 0.55 0.04 0.00 0.00 0.00 -
P/EPS -6.16 9.05 -0.71 -0.06 0.00 0.00 0.00 -
EY -16.24 11.05 -141.24 -1,542.69 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 0.58 0.46 4.08 0.04 0.00 0.00 0.00 -
P/EPS -5.85 8.23 -5.22 -0.06 0.00 0.00 0.00 -
EY -17.10 12.16 -19.15 -1,542.69 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