[MAXBIZ] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
09-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 2.65%
YoY- -138.65%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 10,774 8,851 7,246 5,860 6,221 11,721 17,389 -27.25%
PBT -5,689 -5,431 -5,853 -6,106 -6,704 -5,978 -4,217 22.02%
Tax 2,938 2,466 2,433 -538 -121 292 193 511.18%
NP -2,751 -2,965 -3,420 -6,644 -6,825 -5,686 -4,024 -22.34%
-
NP to SH -2,751 -2,965 -3,420 -6,644 -6,825 -5,686 -4,024 -22.34%
-
Tax Rate - - - - - - - -
Total Cost 13,525 11,816 10,666 12,504 13,046 17,407 21,413 -26.32%
-
Net Worth 41,253 46,785 41,267 38,571 110,778 113,750 113,346 -48.93%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 41,253 46,785 41,267 38,571 110,778 113,750 113,346 -48.93%
NOSH 142,252 141,775 142,301 142,857 142,023 142,187 141,683 0.26%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -25.53% -33.50% -47.20% -113.38% -109.71% -48.51% -23.14% -
ROE -6.67% -6.34% -8.29% -17.23% -6.16% -5.00% -3.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.57 6.24 5.09 4.10 4.38 8.24 12.27 -27.46%
EPS -1.93 -2.09 -2.40 -4.65 -4.81 -4.00 -2.84 -22.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.33 0.29 0.27 0.78 0.80 0.80 -49.06%
Adjusted Per Share Value based on latest NOSH - 142,857
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.57 6.22 5.09 4.12 4.37 8.24 12.23 -27.30%
EPS -1.93 -2.08 -2.40 -4.67 -4.80 -4.00 -2.83 -22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.3289 0.2901 0.2712 0.7788 0.7997 0.7969 -48.93%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.06 0.05 0.08 0.04 0.05 0.08 0.10 -
P/RPS 0.79 0.80 1.57 0.98 1.14 0.97 0.81 -1.64%
P/EPS -3.10 -2.39 -3.33 -0.86 -1.04 -2.00 -3.52 -8.10%
EY -32.23 -41.83 -30.04 -116.27 -96.11 -49.99 -28.40 8.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.28 0.15 0.06 0.10 0.13 37.55%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 09/06/09 02/03/09 28/11/08 28/08/08 -
Price 0.09 0.05 0.05 0.08 0.03 0.07 0.10 -
P/RPS 1.19 0.80 0.98 1.95 0.68 0.85 0.81 29.14%
P/EPS -4.65 -2.39 -2.08 -1.72 -0.62 -1.75 -3.52 20.33%
EY -21.49 -41.83 -48.07 -58.14 -160.18 -57.13 -28.40 -16.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.15 0.17 0.30 0.04 0.09 0.13 78.20%

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