[MAXBIZ] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 48.57%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 53,179 39,540 40,354 36,262 54,360 129,109 -16.24%
PBT -3,405 -3,617 -22,961 -23,423 -52,354 -35,912 -37.55%
Tax -954 -1,956 0 -14 9,354 35,912 -
NP -4,359 -5,573 -22,961 -23,437 -43,000 0 -
-
NP to SH -4,359 -5,573 -22,961 -23,437 -52,354 -35,918 -34.39%
-
Tax Rate - - - - - - -
Total Cost 57,538 45,113 63,315 59,699 97,360 129,109 -14.91%
-
Net Worth 152,299 84,923 -162,199 -139,199 -106,196 -35,606 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 152,299 84,923 -162,199 -139,199 -106,196 -35,606 -
NOSH 142,336 142,202 20,000 19,999 19,999 20,003 48.03%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -8.20% -14.09% -56.90% -64.63% -79.10% 0.00% -
ROE -2.86% -6.56% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.36 27.81 201.77 181.31 271.81 645.43 -43.42%
EPS -3.06 -3.92 -114.81 -117.19 -261.78 -179.56 -55.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.5972 -8.11 -6.96 -5.31 -1.78 -
Adjusted Per Share Value based on latest NOSH - 19,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 37.39 27.80 28.37 25.49 38.22 90.77 -16.24%
EPS -3.06 -3.92 -16.14 -16.48 -36.81 -25.25 -34.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0708 0.5971 -1.1404 -0.9787 -0.7466 -0.2503 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - -
Price 0.25 0.61 0.08 0.00 0.00 0.00 -
P/RPS 0.67 2.19 0.04 0.00 0.00 0.00 -
P/EPS -8.16 -15.56 -0.07 0.00 0.00 0.00 -
EY -12.25 -6.42 -1,435.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 1.02 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.22 0.68 0.08 0.08 0.00 0.00 -
P/RPS 0.59 2.45 0.04 0.04 0.00 0.00 -
P/EPS -7.18 -17.35 -0.07 -0.07 0.00 0.00 -
EY -13.92 -5.76 -1,435.06 -1,464.81 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 1.14 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