[MAXBIZ] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -313.92%
YoY- 86.78%
Quarter Report
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,707 1,997 1,375 6,642 7,375 7,017 7,269 -61.83%
PBT -1,787 -1,398 -2,198 -595 -26 -70 -20,912 -80.51%
Tax -33 -33 417 -59 -132 -121 -92 -49.42%
NP -1,820 -1,431 -1,781 -654 -158 -191 -21,004 -80.33%
-
NP to SH -1,820 -1,431 -1,781 -654 -158 -191 -21,004 -80.33%
-
Tax Rate - - - - - - - -
Total Cost 3,527 3,428 3,156 7,296 7,533 7,208 28,273 -74.93%
-
Net Worth 113,750 113,346 115,408 118,004 119,218 121,946 118,031 -2.42%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,750 113,346 115,408 118,004 119,218 121,946 118,031 -2.42%
NOSH 142,187 141,683 142,480 142,173 143,636 146,923 142,207 -0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -106.62% -71.66% -129.53% -9.85% -2.14% -2.72% -288.95% -
ROE -1.60% -1.26% -1.54% -0.55% -0.13% -0.16% -17.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.20 1.41 0.97 4.67 5.13 4.78 5.11 -61.83%
EPS -1.28 -1.01 -1.25 -0.46 -0.11 -0.13 -14.77 -80.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.81 0.83 0.83 0.83 0.83 -2.41%
Adjusted Per Share Value based on latest NOSH - 142,173
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.20 1.40 0.97 4.67 5.19 4.93 5.11 -61.83%
EPS -1.28 -1.01 -1.25 -0.46 -0.11 -0.13 -14.77 -80.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.7969 0.8114 0.8296 0.8382 0.8574 0.8298 -2.42%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.08 0.10 0.23 0.25 0.24 0.34 0.20 -
P/RPS 6.66 7.09 23.83 5.35 4.67 7.12 3.91 42.48%
P/EPS -6.25 -9.90 -18.40 -54.35 -218.18 -261.54 -1.35 177.00%
EY -16.00 -10.10 -5.43 -1.84 -0.46 -0.38 -73.85 -63.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.13 0.28 0.30 0.29 0.41 0.24 -44.12%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 30/05/08 27/02/08 30/11/07 29/08/07 31/05/07 -
Price 0.07 0.10 0.15 0.23 0.26 0.26 0.14 -
P/RPS 5.83 7.09 15.54 4.92 5.06 5.44 2.74 65.20%
P/EPS -5.47 -9.90 -12.00 -50.00 -236.36 -200.00 -0.95 220.22%
EY -18.29 -10.10 -8.33 -2.00 -0.42 -0.50 -105.50 -68.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.13 0.19 0.28 0.31 0.31 0.17 -34.48%

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