[MAXBIZ] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.49%
YoY- -168.29%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 31,521 41,426 46,470 50,006 53,426 53,179 61,954 -36.29%
PBT -27,556 -5,780 -3,852 -4,363 -3,879 -3,405 5,779 -
Tax -238 -746 -774 -734 -1,193 -954 -2,314 -78.07%
NP -27,794 -6,526 -4,626 -5,097 -5,072 -4,359 3,465 -
-
NP to SH -27,794 -6,526 -4,626 -5,097 -5,072 -4,359 3,465 -
-
Tax Rate - - - - - - 40.04% -
Total Cost 59,315 47,952 51,096 55,103 58,498 57,538 58,489 0.94%
-
Net Worth 118,031 144,968 149,534 149,139 148,673 152,299 86,924 22.64%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 118,031 144,968 149,534 149,139 148,673 152,299 86,924 22.64%
NOSH 142,207 142,126 142,413 140,697 138,947 142,336 142,499 -0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -88.18% -15.75% -9.95% -10.19% -9.49% -8.20% 5.59% -
ROE -23.55% -4.50% -3.09% -3.42% -3.41% -2.86% 3.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.17 29.15 32.63 35.54 38.45 37.36 43.48 -36.20%
EPS -19.54 -4.59 -3.25 -3.62 -3.65 -3.06 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.02 1.05 1.06 1.07 1.07 0.61 22.81%
Adjusted Per Share Value based on latest NOSH - 140,697
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.16 29.12 32.67 35.16 37.56 37.39 43.56 -36.29%
EPS -19.54 -4.59 -3.25 -3.58 -3.57 -3.06 2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8298 1.0192 1.0513 1.0485 1.0453 1.0708 0.6111 22.64%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.20 0.34 0.20 0.21 0.18 0.25 0.22 -
P/RPS 0.90 1.17 0.61 0.59 0.47 0.67 0.51 46.08%
P/EPS -1.02 -7.40 -6.16 -5.80 -4.93 -8.16 9.05 -
EY -97.72 -13.50 -16.24 -17.25 -20.28 -12.25 11.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.19 0.20 0.17 0.23 0.36 -23.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 29/11/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.14 0.19 0.19 0.23 0.23 0.22 0.20 -
P/RPS 0.63 0.65 0.58 0.65 0.60 0.59 0.46 23.34%
P/EPS -0.72 -4.14 -5.85 -6.35 -6.30 -7.18 8.23 -
EY -139.61 -24.17 -17.10 -15.75 -15.87 -13.92 12.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.19 0.18 0.22 0.21 0.21 0.33 -35.76%

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