[MAXBIZ] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -229.17%
YoY- -185.89%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,397 3,372 14,286 26,699 29,873 1,659 30,180 -27.43%
PBT -2,746 -3,596 -20,983 259 1,217 -12,640 -10,823 -20.41%
Tax 2,938 384 -213 -600 -820 0 0 -
NP 192 -3,212 -21,196 -341 397 -12,640 -10,823 -
-
NP to SH 192 -3,212 -21,196 -341 397 -12,640 -10,823 -
-
Tax Rate - - - 231.66% 67.38% - - -
Total Cost 4,205 6,584 35,482 27,040 29,476 14,299 41,003 -31.56%
-
Net Worth 39,771 113,699 118,071 150,608 86,489 -174,172 -149,986 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 39,771 113,699 118,071 150,608 86,489 -174,172 -149,986 -
NOSH 137,142 142,123 142,255 142,083 141,785 19,996 19,998 37.79%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 4.37% -95.26% -148.37% -1.28% 1.33% -761.90% -35.86% -
ROE 0.48% -2.83% -17.95% -0.23% 0.46% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.21 2.37 10.04 18.79 21.07 8.30 150.91 -47.33%
EPS 0.14 -2.26 -14.90 -0.24 0.28 -63.21 -54.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.80 0.83 1.06 0.61 -8.71 -7.50 -
Adjusted Per Share Value based on latest NOSH - 140,697
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.09 2.37 10.04 18.77 21.00 1.17 21.22 -27.44%
EPS 0.13 -2.26 -14.90 -0.24 0.28 -8.89 -7.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.7994 0.8301 1.0589 0.6081 -1.2245 -1.0545 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.08 0.10 0.34 0.21 0.39 0.08 0.08 -
P/RPS 2.50 4.21 3.39 1.12 1.85 0.00 0.05 91.82%
P/EPS 57.14 -4.42 -2.28 -87.50 139.29 0.00 -0.15 -
EY 1.75 -22.60 -43.82 -1.14 0.72 0.00 -676.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.13 0.41 0.20 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 29/08/07 30/08/06 30/08/05 27/08/04 28/08/03 -
Price 0.05 0.10 0.26 0.23 0.28 0.08 0.08 -
P/RPS 1.56 4.21 2.59 1.22 1.33 0.00 0.05 77.33%
P/EPS 35.71 -4.42 -1.74 -95.83 100.00 0.00 -0.15 -
EY 2.80 -22.60 -57.31 -1.04 1.00 0.00 -676.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.13 0.31 0.22 0.46 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