[MAXBIZ] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 230.12%
YoY- 130.12%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 53,426 53,179 61,954 67,753 55,423 39,540 20,547 89.20%
PBT -3,879 -3,405 5,779 10,240 4,578 -3,617 -15,643 -60.56%
Tax -1,193 -954 -2,314 -2,776 -2,317 -1,956 -422 100.06%
NP -5,072 -4,359 3,465 7,464 2,261 -5,573 -16,065 -53.66%
-
NP to SH -5,072 -4,359 3,465 7,464 2,261 -5,573 -16,065 -53.66%
-
Tax Rate - - 40.04% 27.11% 50.61% - - -
Total Cost 58,498 57,538 58,489 60,289 53,162 45,113 36,612 36.71%
-
Net Worth 148,673 152,299 86,924 86,292 86,372 84,923 80,043 51.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 148,673 152,299 86,924 86,292 86,372 84,923 80,043 51.15%
NOSH 138,947 142,336 142,499 141,463 141,594 142,202 142,173 -1.51%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -9.49% -8.20% 5.59% 11.02% 4.08% -14.09% -78.19% -
ROE -3.41% -2.86% 3.99% 8.65% 2.62% -6.56% -20.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.45 37.36 43.48 47.89 39.14 27.81 14.45 92.13%
EPS -3.65 -3.06 2.43 5.28 1.60 -3.92 -11.30 -52.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.07 0.61 0.61 0.61 0.5972 0.563 53.49%
Adjusted Per Share Value based on latest NOSH - 141,463
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 37.56 37.39 43.56 47.63 38.97 27.80 14.45 89.15%
EPS -3.57 -3.06 2.44 5.25 1.59 -3.92 -11.29 -53.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0453 1.0708 0.6111 0.6067 0.6072 0.5971 0.5628 51.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.18 0.25 0.22 0.39 0.41 0.61 0.08 -
P/RPS 0.47 0.67 0.51 0.81 1.05 2.19 0.55 -9.95%
P/EPS -4.93 -8.16 9.05 7.39 25.68 -15.56 -0.71 264.39%
EY -20.28 -12.25 11.05 13.53 3.89 -6.42 -141.24 -72.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.23 0.36 0.64 0.67 1.02 0.14 13.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 23/12/04 -
Price 0.23 0.22 0.20 0.28 0.38 0.68 0.59 -
P/RPS 0.60 0.59 0.46 0.58 0.97 2.45 4.08 -72.17%
P/EPS -6.30 -7.18 8.23 5.31 23.80 -17.35 -5.22 13.36%
EY -15.87 -13.92 12.16 18.84 4.20 -5.76 -19.15 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.33 0.46 0.62 1.14 1.05 -65.83%

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