[MAXBIZ] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 140.57%
YoY- 109.1%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,179 61,954 67,753 55,423 39,540 20,547 11,833 171.58%
PBT -3,405 5,779 10,240 4,578 -3,617 -15,643 -24,778 -73.27%
Tax -954 -2,314 -2,776 -2,317 -1,956 -422 0 -
NP -4,359 3,465 7,464 2,261 -5,573 -16,065 -24,778 -68.50%
-
NP to SH -4,359 3,465 7,464 2,261 -5,573 -16,065 -24,778 -68.50%
-
Tax Rate - 40.04% 27.11% 50.61% - - - -
Total Cost 57,538 58,489 60,289 53,162 45,113 36,612 36,611 35.06%
-
Net Worth 152,299 86,924 86,292 86,372 84,923 80,043 -174,169 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 152,299 86,924 86,292 86,372 84,923 80,043 -174,169 -
NOSH 142,336 142,499 141,463 141,594 142,202 142,173 19,996 268.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -8.20% 5.59% 11.02% 4.08% -14.09% -78.19% -209.40% -
ROE -2.86% 3.99% 8.65% 2.62% -6.56% -20.07% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.36 43.48 47.89 39.14 27.81 14.45 59.18 -26.34%
EPS -3.06 2.43 5.28 1.60 -3.92 -11.30 -123.91 -91.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.61 0.61 0.61 0.5972 0.563 -8.71 -
Adjusted Per Share Value based on latest NOSH - 141,594
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.39 43.56 47.63 38.97 27.80 14.45 8.32 171.58%
EPS -3.06 2.44 5.25 1.59 -3.92 -11.29 -17.42 -68.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0708 0.6111 0.6067 0.6072 0.5971 0.5628 -1.2245 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.25 0.22 0.39 0.41 0.61 0.08 0.08 -
P/RPS 0.67 0.51 0.81 1.05 2.19 0.55 0.14 183.17%
P/EPS -8.16 9.05 7.39 25.68 -15.56 -0.71 -0.06 2521.03%
EY -12.25 11.05 13.53 3.89 -6.42 -141.24 -1,548.89 -95.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.36 0.64 0.67 1.02 0.14 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 23/12/04 27/08/04 -
Price 0.22 0.20 0.28 0.38 0.68 0.59 0.08 -
P/RPS 0.59 0.46 0.58 0.97 2.45 4.08 0.14 160.22%
P/EPS -7.18 8.23 5.31 23.80 -17.35 -5.22 -0.06 2307.30%
EY -13.92 12.16 18.84 4.20 -5.76 -19.15 -1,548.89 -95.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.33 0.46 0.62 1.14 1.05 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