[MAXBIZ] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.3%
YoY- 47.85%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 8,329 10,525 10,774 8,851 7,246 5,860 6,221 21.54%
PBT -3,021 -4,133 -5,689 -5,431 -5,853 -6,106 -6,704 -41.30%
Tax 0 2,938 2,938 2,466 2,433 -538 -121 -
NP -3,021 -1,195 -2,751 -2,965 -3,420 -6,644 -6,825 -42.00%
-
NP to SH -3,021 -1,195 -2,751 -2,965 -3,420 -6,644 -6,825 -42.00%
-
Tax Rate - - - - - - - -
Total Cost 11,350 11,720 13,525 11,816 10,666 12,504 13,046 -8.88%
-
Net Worth 42,899 38,133 41,253 46,785 41,267 38,571 110,778 -46.96%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 42,899 38,133 41,253 46,785 41,267 38,571 110,778 -46.96%
NOSH 165,000 146,666 142,252 141,775 142,301 142,857 142,023 10.54%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -36.27% -11.35% -25.53% -33.50% -47.20% -113.38% -109.71% -
ROE -7.04% -3.13% -6.67% -6.34% -8.29% -17.23% -6.16% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.05 7.18 7.57 6.24 5.09 4.10 4.38 9.98%
EPS -1.83 -0.81 -1.93 -2.09 -2.40 -4.65 -4.81 -47.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.29 0.33 0.29 0.27 0.78 -52.02%
Adjusted Per Share Value based on latest NOSH - 141,775
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.86 7.40 7.57 6.22 5.09 4.12 4.37 21.66%
EPS -2.12 -0.84 -1.93 -2.08 -2.40 -4.67 -4.80 -42.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3016 0.2681 0.29 0.3289 0.2901 0.2712 0.7788 -46.96%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.09 0.06 0.05 0.08 0.04 0.05 -
P/RPS 2.38 1.25 0.79 0.80 1.57 0.98 1.14 63.56%
P/EPS -6.55 -11.05 -3.10 -2.39 -3.33 -0.86 -1.04 242.19%
EY -15.26 -9.05 -32.23 -41.83 -30.04 -116.27 -96.11 -70.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.21 0.15 0.28 0.15 0.06 290.26%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 31/05/10 25/02/10 30/11/09 28/08/09 09/06/09 02/03/09 -
Price 0.09 0.18 0.09 0.05 0.05 0.08 0.03 -
P/RPS 1.78 2.51 1.19 0.80 0.98 1.95 0.68 90.27%
P/EPS -4.92 -22.09 -4.65 -2.39 -2.08 -1.72 -0.62 299.35%
EY -20.34 -4.53 -21.49 -41.83 -48.07 -58.14 -160.18 -74.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.69 0.31 0.15 0.17 0.30 0.04 326.31%

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