[MAXBIZ] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.3%
YoY- 114.25%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,375 7,269 17,174 16,927 1,044 14,001 12,568 -30.81%
PBT -2,198 -20,912 864 1,388 -6,857 -4,974 -5,788 -14.89%
Tax 417 -92 -600 -411 0 0 -14 -
NP -1,781 -21,004 264 977 -6,857 -4,974 -5,802 -17.85%
-
NP to SH -1,781 -21,004 264 977 -6,857 -4,974 -5,802 -17.85%
-
Tax Rate - - 69.44% 29.61% - - - -
Total Cost 3,156 28,273 16,910 15,950 7,901 18,975 18,370 -25.42%
-
Net Worth 115,408 118,031 148,673 86,372 -168,575 -144,199 -111,999 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 115,408 118,031 148,673 86,372 -168,575 -144,199 -111,999 -
NOSH 142,480 142,207 138,947 141,594 19,997 19,999 19,999 38.67%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -129.53% -288.95% 1.54% 5.77% -656.80% -35.53% -46.16% -
ROE -1.54% -17.80% 0.18% 1.13% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.97 5.11 12.36 11.95 5.22 70.01 62.84 -50.06%
EPS -1.25 -14.77 0.19 0.69 -34.29 -24.87 -29.01 -40.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.83 1.07 0.61 -8.43 -7.21 -5.60 -
Adjusted Per Share Value based on latest NOSH - 141,594
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 0.97 5.11 12.07 11.90 0.73 9.84 8.84 -30.78%
EPS -1.25 -14.77 0.19 0.69 -4.82 -3.50 -4.08 -17.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8114 0.8298 1.0453 0.6072 -1.1852 -1.0138 -0.7874 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.23 0.20 0.18 0.41 0.08 0.08 0.00 -
P/RPS 23.83 3.91 1.46 3.43 0.00 0.11 0.00 -
P/EPS -18.40 -1.35 94.74 59.42 0.00 -0.32 0.00 -
EY -5.43 -73.85 1.06 1.68 0.00 -310.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.17 0.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.15 0.14 0.23 0.38 0.08 0.08 0.00 -
P/RPS 15.54 2.74 1.86 3.18 0.00 0.11 0.00 -
P/EPS -12.00 -0.95 121.05 55.07 0.00 -0.32 0.00 -
EY -8.33 -105.50 0.83 1.82 0.00 -310.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.17 0.21 0.62 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