[MAXBIZ] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 96.22%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 2,351 7,191 10,774 8,806 28,303 42,240 54,056 -40.68%
PBT -13,427 -1,874 -5,842 -76,795 -22,029 -5,788 -1,939 38.03%
Tax 0 -520 2,938 -131 84 -972 -894 -
NP -13,427 -2,394 -2,904 -76,926 -21,945 -6,760 -2,833 29.58%
-
NP to SH -13,427 -2,394 -2,904 -76,926 -21,945 -6,760 -2,833 29.58%
-
Tax Rate - - - - - - - -
Total Cost 15,778 9,585 13,678 85,732 50,248 49,000 56,889 -19.23%
-
Net Worth 21,335 34,104 41,282 39,807 118,072 145,022 152,327 -27.92%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 21,335 34,104 41,282 39,807 118,072 145,022 152,327 -27.92%
NOSH 142,235 142,101 142,352 142,168 142,255 142,178 142,361 -0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -571.12% -33.29% -26.95% -873.56% -77.54% -16.00% -5.24% -
ROE -62.93% -7.02% -7.03% -193.25% -18.59% -4.66% -1.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.65 5.06 7.57 6.19 19.90 29.71 37.97 -40.69%
EPS -9.44 -1.68 -2.04 -54.09 -15.42 -4.75 -1.99 29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.24 0.29 0.28 0.83 1.02 1.07 -27.91%
Adjusted Per Share Value based on latest NOSH - 142,252
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.65 5.06 7.57 6.19 19.90 29.70 38.00 -40.70%
EPS -9.44 -1.68 -2.04 -54.08 -15.43 -4.75 -1.99 29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.2398 0.2902 0.2799 0.8301 1.0196 1.0709 -27.92%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.155 0.20 0.06 0.05 0.25 0.34 0.25 -
P/RPS 9.38 3.95 0.79 0.81 1.26 1.14 0.66 55.60%
P/EPS -1.64 -11.87 -2.94 -0.09 -1.62 -7.15 -12.56 -28.76%
EY -60.90 -8.42 -34.00 -1,082.18 -61.71 -13.98 -7.96 40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.83 0.21 0.18 0.30 0.33 0.23 28.37%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 25/02/10 02/03/09 27/02/08 28/02/07 28/02/06 -
Price 0.015 0.135 0.09 0.03 0.23 0.19 0.22 -
P/RPS 0.91 2.67 1.19 0.48 1.16 0.64 0.58 7.79%
P/EPS -0.16 -8.01 -4.41 -0.06 -1.49 -4.00 -11.06 -50.62%
EY -629.33 -12.48 -22.67 -1,803.63 -67.07 -25.02 -9.05 102.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.56 0.31 0.11 0.28 0.19 0.21 -11.62%

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