[MAXBIZ] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 106.0%
YoY- 105.98%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,060 10,774 10,278 8,794 4,056 8,806 6,770 -41.13%
PBT -176 -5,842 -5,481 -5,492 -6,400 -76,795 -7,180 -91.58%
Tax 0 2,938 3,917 5,876 0 -131 468 -
NP -176 -2,904 -1,564 384 -6,400 -76,926 -6,712 -91.19%
-
NP to SH -176 -2,904 -1,564 384 -6,400 -76,926 -6,712 -91.19%
-
Tax Rate - - - - - - - -
Total Cost 3,236 13,678 11,842 8,410 10,456 85,732 13,482 -61.41%
-
Net Worth 38,133 41,282 47,016 39,771 38,571 39,807 113,762 -51.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 38,133 41,282 47,016 39,771 38,571 39,807 113,762 -51.77%
NOSH 146,666 142,352 142,473 137,142 142,857 142,168 142,203 2.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -5.75% -26.95% -15.22% 4.37% -157.79% -873.56% -99.13% -
ROE -0.46% -7.03% -3.33% 0.97% -16.59% -193.25% -5.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.09 7.57 7.21 6.41 2.84 6.19 4.76 -42.26%
EPS -0.12 -2.04 -1.11 0.28 -4.48 -54.09 -4.72 -91.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.29 0.33 0.29 0.27 0.28 0.80 -52.76%
Adjusted Per Share Value based on latest NOSH - 142,301
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.15 7.57 7.23 6.18 2.85 6.19 4.76 -41.15%
EPS -0.12 -2.04 -1.10 0.27 -4.50 -54.08 -4.72 -91.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.2902 0.3306 0.2796 0.2712 0.2799 0.7998 -51.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.06 0.05 0.08 0.04 0.05 0.08 -
P/RPS 4.31 0.79 0.69 1.25 1.41 0.81 1.68 87.51%
P/EPS -75.00 -2.94 -4.55 28.57 -0.89 -0.09 -1.69 1156.37%
EY -1.33 -34.00 -21.96 3.50 -112.00 -1,082.18 -59.00 -92.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.15 0.28 0.15 0.18 0.10 130.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 02/03/09 28/11/08 -
Price 0.18 0.09 0.05 0.05 0.08 0.03 0.07 -
P/RPS 8.63 1.19 0.69 0.78 2.82 0.48 1.47 225.78%
P/EPS -150.00 -4.41 -4.55 17.86 -1.79 -0.06 -1.48 2079.92%
EY -0.67 -22.67 -21.96 5.60 -56.00 -1,803.63 -67.43 -95.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.31 0.15 0.17 0.30 0.11 0.09 289.29%

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