[MAXBIZ] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1142.84%
YoY- -8056.06%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 28,303 28,881 28,572 29,076 42,240 45,885 53,398 -34.42%
PBT -22,029 -28,012 -41,966 -83,648 -5,788 -1,306 518 -
Tax 84 -460 -426 -368 -972 -800 -1,200 -
NP -21,945 -28,472 -42,392 -84,016 -6,760 -2,106 -682 905.28%
-
NP to SH -21,945 -28,472 -42,392 -84,016 -6,760 -2,106 -682 905.28%
-
Tax Rate - - - - - - 231.66% -
Total Cost 50,248 57,353 70,964 113,092 49,000 47,991 54,080 -4.76%
-
Net Worth 118,072 118,080 118,071 118,031 145,022 149,459 150,608 -14.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 118,072 118,080 118,071 118,031 145,022 149,459 150,608 -14.94%
NOSH 142,255 142,265 142,255 142,207 142,178 142,342 142,083 0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -77.54% -98.58% -148.37% -288.95% -16.00% -4.59% -1.28% -
ROE -18.59% -24.11% -35.90% -71.18% -4.66% -1.41% -0.45% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.90 20.30 20.09 20.45 29.71 32.24 37.58 -34.47%
EPS -15.42 -20.01 -29.80 -59.08 -4.75 -1.48 -0.48 904.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.83 0.83 1.02 1.05 1.06 -15.00%
Adjusted Per Share Value based on latest NOSH - 142,207
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.90 20.31 20.09 20.44 29.70 32.26 37.54 -34.42%
EPS -15.43 -20.02 -29.80 -59.07 -4.75 -1.48 -0.48 904.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8301 0.8302 0.8301 0.8298 1.0196 1.0508 1.0589 -14.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.25 0.24 0.34 0.20 0.34 0.20 0.21 -
P/RPS 1.26 1.18 1.69 0.98 1.14 0.62 0.56 71.45%
P/EPS -1.62 -1.20 -1.14 -0.34 -7.15 -13.51 -43.75 -88.82%
EY -61.71 -83.39 -87.65 -295.40 -13.98 -7.40 -2.29 793.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.29 0.41 0.24 0.33 0.19 0.20 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 30/11/07 29/08/07 31/05/07 28/02/07 29/11/06 30/08/06 -
Price 0.23 0.26 0.26 0.14 0.19 0.19 0.23 -
P/RPS 1.16 1.28 1.29 0.68 0.64 0.59 0.61 53.31%
P/EPS -1.49 -1.30 -0.87 -0.24 -4.00 -12.84 -47.92 -90.04%
EY -67.07 -76.97 -114.62 -422.00 -25.02 -7.79 -2.09 903.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.31 0.17 0.19 0.18 0.22 17.39%

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