[MAXBIZ] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 70.14%
YoY- -37.86%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 72,892 52,061 1,659 1,044 40,354 38,516 30,180 79.53%
PBT 15,495 9,183 -12,640 -6,857 -22,961 -17,247 -10,823 -
Tax -2,800 -1,266 0 0 0 0 0 -
NP 12,695 7,917 -12,640 -6,857 -22,961 -17,247 -10,823 -
-
NP to SH 12,695 7,917 -12,640 -6,857 -22,961 -17,247 -10,823 -
-
Tax Rate 18.07% 13.79% - - - - - -
Total Cost 60,197 44,144 14,299 7,901 63,315 55,763 41,003 29.02%
-
Net Worth 84,898 276,849 -174,172 -168,575 -162,192 -156,390 -149,986 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 84,898 276,849 -174,172 -168,575 -162,192 -156,390 -149,986 -
NOSH 142,161 491,739 19,996 19,997 19,999 19,998 19,998 267.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.42% 15.21% -761.90% -656.80% -56.90% -44.78% -35.86% -
ROE 14.95% 2.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.27 10.59 8.30 5.22 201.78 192.59 150.91 -51.15%
EPS 8.93 1.61 -63.21 -34.29 -114.81 -86.24 -54.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5972 0.563 -8.71 -8.43 -8.11 -7.82 -7.50 -
Adjusted Per Share Value based on latest NOSH - 19,997
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.25 36.60 1.17 0.73 28.37 27.08 21.22 79.53%
EPS 8.93 5.57 -8.89 -4.82 -16.14 -12.13 -7.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5969 1.9464 -1.2245 -1.1852 -1.1403 -1.0995 -1.0545 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.61 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 1.19 0.76 0.00 0.00 0.00 0.00 0.05 719.49%
P/EPS 6.83 4.97 0.00 0.00 -799.97 -799.95 -0.15 -
EY 14.64 20.13 0.00 0.00 -0.13 -0.13 -676.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.14 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/12/04 27/08/04 31/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.68 0.59 0.08 0.08 0.08 0.08 0.08 -
P/RPS 1.33 5.57 0.00 0.00 0.00 0.00 0.05 782.27%
P/EPS 7.61 36.65 0.00 0.00 -799.97 -799.95 -0.15 -
EY 13.13 2.73 0.00 0.00 -0.13 -0.13 -676.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.05 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