[MAXBIZ] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 20.26%
YoY- 155.29%
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 28,303 42,240 54,056 72,892 40,354 36,262 54,360 -10.30%
PBT -22,029 -5,788 -1,939 15,495 -22,961 -23,423 -52,354 -13.42%
Tax 84 -972 -894 -2,800 0 -14 0 -
NP -21,945 -6,760 -2,833 12,695 -22,961 -23,437 -52,354 -13.48%
-
NP to SH -21,945 -6,760 -2,833 12,695 -22,961 -23,437 -52,354 -13.48%
-
Tax Rate - - - 18.07% - - - -
Total Cost 50,248 49,000 56,889 60,197 63,315 59,699 106,714 -11.79%
-
Net Worth 118,072 145,022 152,327 84,898 -162,192 -129,594 -106,195 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 118,072 145,022 152,327 84,898 -162,192 -129,594 -106,195 -
NOSH 142,255 142,178 142,361 142,161 19,999 19,999 19,999 38.65%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -77.54% -16.00% -5.24% 17.42% -56.90% -64.63% -96.31% -
ROE -18.59% -4.66% -1.86% 14.95% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.90 29.71 37.97 51.27 201.78 181.32 271.81 -35.30%
EPS -15.42 -4.75 -1.99 8.93 -114.81 -117.19 -261.78 -37.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.02 1.07 0.5972 -8.11 -6.48 -5.31 -
Adjusted Per Share Value based on latest NOSH - 142,202
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.90 29.70 38.00 51.25 28.37 25.49 38.22 -10.30%
EPS -15.43 -4.75 -1.99 8.93 -16.14 -16.48 -36.81 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8301 1.0196 1.0709 0.5969 -1.1403 -0.9111 -0.7466 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.25 0.34 0.25 0.61 0.08 0.00 0.00 -
P/RPS 1.26 1.14 0.66 1.19 0.00 0.00 0.00 -
P/EPS -1.62 -7.15 -12.56 6.83 -799.97 0.00 0.00 -
EY -61.71 -13.98 -7.96 14.64 -0.13 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.23 1.02 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.23 0.19 0.22 0.68 0.08 0.08 0.00 -
P/RPS 1.16 0.64 0.58 1.33 0.00 0.04 0.00 -
P/EPS -1.49 -4.00 -11.06 7.61 -799.97 -0.07 0.00 -
EY -67.07 -25.02 -9.05 13.13 -0.13 -1,464.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.19 0.21 1.14 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