[MAXBIZ] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 87.35%
YoY- 89.98%
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 6,221 11,721 17,389 22,409 28,303 28,673 29,013 -64.00%
PBT -6,704 -5,978 -4,217 -2,889 -21,603 -25,808 -27,021 -60.34%
Tax -121 292 193 105 -404 -491 -359 -51.40%
NP -6,825 -5,686 -4,024 -2,784 -22,007 -26,299 -27,380 -60.22%
-
NP to SH -6,825 -5,686 -4,024 -2,784 -22,007 -26,299 -27,380 -60.22%
-
Tax Rate - - - - - - - -
Total Cost 13,046 17,407 21,413 25,193 50,310 54,972 56,393 -62.14%
-
Net Worth 110,778 113,750 113,346 115,408 118,004 119,218 121,946 -6.17%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 110,778 113,750 113,346 115,408 118,004 119,218 121,946 -6.17%
NOSH 142,023 142,187 141,683 142,480 142,173 143,636 146,923 -2.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -109.71% -48.51% -23.14% -12.42% -77.76% -91.72% -94.37% -
ROE -6.16% -5.00% -3.55% -2.41% -18.65% -22.06% -22.45% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.38 8.24 12.27 15.73 19.91 19.96 19.75 -63.19%
EPS -4.81 -4.00 -2.84 -1.95 -15.48 -18.31 -18.64 -59.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.80 0.80 0.81 0.83 0.83 0.83 -4.03%
Adjusted Per Share Value based on latest NOSH - 142,480
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4.37 8.24 12.23 15.75 19.90 20.16 20.40 -64.03%
EPS -4.80 -4.00 -2.83 -1.96 -15.47 -18.49 -19.25 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7788 0.7997 0.7969 0.8114 0.8296 0.8382 0.8574 -6.18%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.05 0.08 0.10 0.23 0.25 0.24 0.34 -
P/RPS 1.14 0.97 0.81 1.46 1.26 1.20 1.72 -23.88%
P/EPS -1.04 -2.00 -3.52 -11.77 -1.62 -1.31 -1.82 -31.02%
EY -96.11 -49.99 -28.40 -8.50 -61.92 -76.29 -54.81 45.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.10 0.13 0.28 0.30 0.29 0.41 -72.06%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 28/11/08 28/08/08 30/05/08 27/02/08 30/11/07 29/08/07 -
Price 0.03 0.07 0.10 0.15 0.23 0.26 0.26 -
P/RPS 0.68 0.85 0.81 0.95 1.16 1.30 1.32 -35.60%
P/EPS -0.62 -1.75 -3.52 -7.68 -1.49 -1.42 -1.40 -41.75%
EY -160.18 -57.13 -28.40 -13.03 -67.30 -70.42 -71.68 70.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.09 0.13 0.19 0.28 0.31 0.31 -74.30%

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