[MAXBIZ] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 11.55%
YoY- -1914.47%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 57,713 64,026 67,876 129,109 135,153 148,512 182,668 -53.57%
PBT -30,380 -18,708 -19,436 -35,912 -40,601 -16,998 -13,464 71.94%
Tax 0 18,708 19,436 35,912 40,601 16,998 13,464 -
NP -30,380 0 0 0 0 0 0 -
-
NP to SH -30,380 -18,708 -19,436 -35,918 -40,609 -17,010 -13,464 71.94%
-
Tax Rate - - - - - - - -
Total Cost 88,093 64,026 67,876 129,109 135,153 148,512 182,668 -38.47%
-
Net Worth -72,196 -58,599 -54,188 -35,598 -29,999 -8,200 -3,000 731.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -72,196 -58,599 -54,188 -35,598 -29,999 -8,200 -3,000 731.93%
NOSH 19,999 19,999 19,995 19,998 19,999 20,002 20,000 -0.00%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -52.64% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 288.58 320.13 339.45 645.58 675.79 742.47 913.34 -53.57%
EPS -151.91 -93.54 -97.20 -179.60 -203.05 -85.04 -67.32 71.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.61 -2.93 -2.71 -1.78 -1.50 -0.41 -0.15 731.96%
Adjusted Per Share Value based on latest NOSH - 20,003
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 40.58 45.01 47.72 90.77 95.02 104.41 128.43 -53.57%
EPS -21.36 -13.15 -13.66 -25.25 -28.55 -11.96 -9.47 71.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5076 -0.412 -0.381 -0.2503 -0.2109 -0.0577 -0.0211 731.73%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 22/01/02 29/08/01 31/05/01 28/02/01 30/11/00 29/08/00 31/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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