[MAXBIZ] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 212.06%
YoY- 225.3%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 765 3,065 3,312 3,383 1,014 1,142 1,707 -41.46%
PBT -44 -1,579 -1,365 -1,145 -1,600 -1,321 -1,787 -91.55%
Tax 0 0 0 2,938 0 -472 -33 -
NP -44 -1,579 -1,365 1,793 -1,600 -1,793 -1,820 -91.65%
-
NP to SH -44 -1,579 -1,365 1,793 -1,600 -1,793 -1,820 -91.65%
-
Tax Rate - - - - - - - -
Total Cost 809 4,644 4,677 1,590 2,614 2,935 3,527 -62.56%
-
Net Worth 38,133 41,253 46,785 41,267 38,571 110,778 113,750 -51.77%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 38,133 41,253 46,785 41,267 38,571 110,778 113,750 -51.77%
NOSH 146,666 142,252 141,775 142,301 142,857 142,023 142,187 2.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -5.75% -51.52% -41.21% 53.00% -157.79% -157.01% -106.62% -
ROE -0.12% -3.83% -2.92% 4.34% -4.15% -1.62% -1.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.52 2.15 2.34 2.38 0.71 0.80 1.20 -42.76%
EPS -0.03 -1.11 -0.96 1.26 -1.12 -1.26 -1.28 -91.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.29 0.33 0.29 0.27 0.78 0.80 -52.76%
Adjusted Per Share Value based on latest NOSH - 142,301
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.54 2.15 2.33 2.38 0.71 0.80 1.20 -41.30%
EPS -0.03 -1.11 -0.96 1.26 -1.12 -1.26 -1.28 -91.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.29 0.3289 0.2901 0.2712 0.7788 0.7997 -51.77%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.06 0.05 0.08 0.04 0.05 0.08 -
P/RPS 17.25 2.78 2.14 3.37 5.64 6.22 6.66 88.71%
P/EPS -300.00 -5.41 -5.19 6.35 -3.57 -3.96 -6.25 1223.89%
EY -0.33 -18.50 -19.26 15.75 -28.00 -25.25 -16.00 -92.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.21 0.15 0.28 0.15 0.06 0.10 130.69%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 02/03/09 28/11/08 -
Price 0.18 0.09 0.05 0.05 0.08 0.03 0.07 -
P/RPS 34.51 4.18 2.14 2.10 11.27 3.73 5.83 227.58%
P/EPS -600.00 -8.11 -5.19 3.97 -7.14 -2.38 -5.47 2198.01%
EY -0.17 -12.33 -19.26 25.20 -14.00 -42.08 -18.29 -95.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.31 0.15 0.17 0.30 0.04 0.09 289.29%

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