[MAXBIZ] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -9.83%
YoY- -24.69%
Quarter Report
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 615 1,044 1,838 8,336 16,179 14,001 4,399 -73.09%
PBT -5,783 -6,857 -5,714 -6,424 -5,849 -4,974 -7,436 -15.44%
Tax 0 0 0 0 0 0 0 -
NP -5,783 -6,857 -5,714 -6,424 -5,849 -4,974 -7,436 -15.44%
-
NP to SH -5,783 -6,857 -5,714 -6,424 -5,849 -4,974 -7,436 -15.44%
-
Tax Rate - - - - - - - -
Total Cost 6,398 7,901 7,552 14,760 22,028 18,975 11,835 -33.66%
-
Net Worth -174,169 -168,575 -162,199 -156,400 -149,974 -144,199 -129,599 21.80%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -174,169 -168,575 -162,199 -156,400 -149,974 -144,199 -129,599 21.80%
NOSH 19,996 19,997 20,000 20,000 19,996 19,999 19,999 -0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -940.33% -656.80% -310.88% -77.06% -36.15% -35.53% -169.04% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.08 5.22 9.19 41.68 80.91 70.01 22.00 -73.07%
EPS -28.92 -34.29 -28.57 -32.12 -29.25 -24.87 -37.18 -15.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -8.71 -8.43 -8.11 -7.82 -7.50 -7.21 -6.48 21.81%
Adjusted Per Share Value based on latest NOSH - 20,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.43 0.73 1.29 5.86 11.37 9.84 3.09 -73.17%
EPS -4.07 -4.82 -4.02 -4.52 -4.11 -3.50 -5.23 -15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.2245 -1.1852 -1.1404 -1.0996 -1.0544 -1.0138 -0.9112 21.79%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.10 0.11 0.00 -
P/EPS 0.00 0.00 -800.00 -800.00 -0.27 -0.32 0.00 -
EY 0.00 0.00 -0.13 -0.13 -365.63 -310.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 31/05/04 27/02/04 20/11/03 28/08/03 30/05/03 28/02/03 -
Price 0.08 0.08 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.00 0.00 0.00 0.00 0.10 0.11 0.36 -
P/EPS 0.00 0.00 -800.00 -800.00 -0.27 -0.32 -0.22 -
EY 0.00 0.00 -0.13 -0.13 -365.63 -310.88 -464.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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