[MAXBIZ] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 141.76%
YoY- 145.9%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 28,881 45,885 56,000 69,414 51,354 42,484 57,713 -10.89%
PBT -28,012 -1,306 -490 12,244 -22,996 -21,316 -30,380 -1.34%
Tax -460 -800 -960 -1,688 0 -18 0 -
NP -28,472 -2,106 -1,450 10,556 -22,996 -21,334 -30,380 -1.07%
-
NP to SH -28,472 -2,106 -1,450 10,556 -22,996 -21,334 -30,380 -1.07%
-
Tax Rate - - - 13.79% - - - -
Total Cost 57,353 47,991 57,450 58,858 74,350 63,818 88,093 -6.89%
-
Net Worth 118,080 149,459 86,192 276,849 -156,390 -122,100 -72,196 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 118,080 149,459 86,192 276,849 -156,390 -122,100 -72,196 -
NOSH 142,265 142,342 141,298 491,739 19,998 19,983 19,999 38.65%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -98.58% -4.59% -2.59% 15.21% -44.78% -50.22% -52.64% -
ROE -24.11% -1.41% -1.68% 3.81% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.30 32.24 39.63 14.12 256.79 212.59 288.58 -35.73%
EPS -20.01 -1.48 -1.03 2.15 -114.99 -106.67 -151.91 -28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.05 0.61 0.563 -7.82 -6.11 -3.61 -
Adjusted Per Share Value based on latest NOSH - 142,173
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.31 32.26 39.37 48.80 36.11 29.87 40.58 -10.89%
EPS -20.02 -1.48 -1.02 7.42 -16.17 -15.00 -21.36 -1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8302 1.0508 0.606 1.9464 -1.0995 -0.8584 -0.5076 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.24 0.20 0.22 0.08 0.08 0.00 0.00 -
P/RPS 1.18 0.62 0.56 0.57 0.00 0.00 0.00 -
P/EPS -1.20 -13.51 -21.43 3.73 -600.12 0.00 0.00 -
EY -83.39 -7.40 -4.67 26.83 -0.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.19 0.36 0.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/11/07 29/11/06 29/11/05 23/12/04 20/11/03 29/11/02 22/01/02 -
Price 0.26 0.19 0.20 0.59 0.08 0.00 0.00 -
P/RPS 1.28 0.59 0.50 4.18 0.00 0.00 0.00 -
P/EPS -1.30 -12.84 -19.48 27.48 -600.12 0.00 0.00 -
EY -76.97 -7.79 -5.13 3.64 -0.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.18 0.33 1.05 0.00 0.00 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