[MAXBIZ] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.73%
YoY- 17.56%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,894 4,238 5,368 7,191 6,370 3,904 3,060 -3.64%
PBT -7,130 -8,030 -7,952 -1,874 -2,712 -156 -176 1076.90%
Tax 0 0 0 -520 0 0 0 -
NP -7,130 -8,030 -7,952 -2,394 -2,712 -156 -176 1076.90%
-
NP to SH -7,130 -8,030 -7,952 -2,394 -2,712 -156 -176 1076.90%
-
Tax Rate - - - - - - - -
Total Cost 10,025 12,268 13,320 9,585 9,082 4,060 3,236 112.36%
-
Net Worth 29,869 29,898 32,660 34,104 36,981 40,559 38,133 -15.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,869 29,898 32,660 34,104 36,981 40,559 38,133 -15.01%
NOSH 142,234 142,375 142,000 142,101 142,237 155,999 146,666 -2.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -246.34% -189.48% -148.14% -33.29% -42.57% -4.00% -5.75% -
ROE -23.87% -26.86% -24.35% -7.02% -7.33% -0.38% -0.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.04 2.98 3.78 5.06 4.48 2.50 2.09 -1.59%
EPS -5.01 -5.64 -5.60 -1.68 -1.91 -0.10 -0.12 1100.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.23 0.24 0.26 0.26 0.26 -13.25%
Adjusted Per Share Value based on latest NOSH - 142,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.04 2.98 3.77 5.06 4.48 2.74 2.15 -3.43%
EPS -5.01 -5.65 -5.59 -1.68 -1.91 -0.11 -0.12 1100.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.2102 0.2296 0.2398 0.26 0.2852 0.2681 -15.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.035 0.07 0.105 0.20 0.10 0.12 0.09 -
P/RPS 1.72 2.35 2.78 3.95 2.23 4.80 4.31 -45.76%
P/EPS -0.70 -1.24 -1.88 -11.87 -5.24 -120.00 -75.00 -95.55%
EY -143.24 -80.57 -53.33 -8.42 -19.07 -0.83 -1.33 2157.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.46 0.83 0.38 0.46 0.35 -38.18%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 31/05/11 28/02/11 30/11/10 26/08/10 31/05/10 -
Price 0.095 0.045 0.05 0.135 0.10 0.09 0.18 -
P/RPS 4.67 1.51 1.32 2.67 2.23 3.60 8.63 -33.56%
P/EPS -1.89 -0.80 -0.89 -8.01 -5.24 -90.00 -150.00 -94.57%
EY -52.77 -125.33 -112.00 -12.48 -19.07 -1.11 -0.67 1732.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.21 0.22 0.56 0.38 0.35 0.69 -24.77%

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