[MAXBIZ] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -0.91%
YoY- -6115.84%
Quarter Report
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,375 28,303 21,661 14,286 7,269 42,240 34,414 -88.28%
PBT -2,198 -22,029 -21,009 -20,983 -20,912 -5,788 -980 71.25%
Tax 417 84 -345 -213 -92 -972 -600 -
NP -1,781 -21,945 -21,354 -21,196 -21,004 -6,760 -1,580 8.30%
-
NP to SH -1,781 -21,945 -21,354 -21,196 -21,004 -6,760 -1,580 8.30%
-
Tax Rate - - - - - - - -
Total Cost 3,156 50,248 43,015 35,482 28,273 49,000 35,994 -80.23%
-
Net Worth 115,408 118,072 118,080 118,071 118,031 145,022 149,459 -15.81%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 115,408 118,072 118,080 118,071 118,031 145,022 149,459 -15.81%
NOSH 142,480 142,255 142,265 142,255 142,207 142,178 142,342 0.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -129.53% -77.54% -98.58% -148.37% -288.95% -16.00% -4.59% -
ROE -1.54% -18.59% -18.08% -17.95% -17.80% -4.66% -1.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.97 19.90 15.23 10.04 5.11 29.71 24.18 -88.25%
EPS -1.25 -15.42 -15.01 -14.90 -14.77 -4.75 -1.11 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 0.83 0.83 0.83 1.02 1.05 -15.87%
Adjusted Per Share Value based on latest NOSH - 146,923
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.97 19.90 15.23 10.04 5.11 29.70 24.20 -88.26%
EPS -1.25 -15.43 -15.01 -14.90 -14.77 -4.75 -1.11 8.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8114 0.8301 0.8302 0.8301 0.8298 1.0196 1.0508 -15.81%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.23 0.25 0.24 0.34 0.20 0.34 0.20 -
P/RPS 23.83 1.26 1.58 3.39 3.91 1.14 0.83 835.71%
P/EPS -18.40 -1.62 -1.60 -2.28 -1.35 -7.15 -18.02 1.39%
EY -5.43 -61.71 -62.54 -43.82 -73.85 -13.98 -5.55 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.29 0.41 0.24 0.33 0.19 29.46%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 27/02/08 30/11/07 29/08/07 31/05/07 28/02/07 29/11/06 -
Price 0.15 0.23 0.26 0.26 0.14 0.19 0.19 -
P/RPS 15.54 1.16 1.71 2.59 2.74 0.64 0.79 627.38%
P/EPS -12.00 -1.49 -1.73 -1.74 -0.95 -4.00 -17.12 -21.07%
EY -8.33 -67.07 -57.73 -57.31 -105.50 -25.02 -5.84 26.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.31 0.31 0.17 0.19 0.18 3.66%

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