[MAXBIZ] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -15.68%
YoY- 11.94%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 180 2,490 3,065 1,142 6,642 7,012 12,056 -50.36%
PBT -8,079 171 -1,579 -1,321 -595 -4,800 -2,872 18.80%
Tax 0 0 0 -472 -59 -146 -174 -
NP -8,079 171 -1,579 -1,793 -654 -4,946 -3,046 17.64%
-
NP to SH -8,079 171 -1,579 -1,793 -654 -4,946 -3,046 17.64%
-
Tax Rate - 0.00% - - - - - -
Total Cost 8,259 2,319 4,644 2,935 7,296 11,958 15,102 -9.56%
-
Net Worth 21,335 37,049 41,253 110,778 118,004 144,968 152,299 -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 37,049 41,253 110,778 118,004 144,968 152,299 -27.92%
NOSH 142,235 142,500 142,252 142,023 142,173 142,126 142,336 -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 -4,488.33% 6.87% -51.52% -157.01% -9.85% -70.54% -25.27% -
ROE -37.87% 0.46% -3.83% -1.62% -0.55% -3.41% -2.00% -
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 0.13 1.75 2.15 0.80 4.67 4.93 8.47 -50.13%
EPS -5.68 0.12 -1.11 -1.26 -0.46 -3.48 -2.14 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.26 0.29 0.78 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 0.13 1.75 2.15 0.80 4.67 4.93 8.48 -50.14%
EPS -5.68 0.12 -1.11 -1.26 -0.46 -3.48 -2.14 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.2605 0.29 0.7788 0.8296 1.0192 1.0708 -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 122.48 11.45 2.78 6.22 5.35 6.89 2.95 86.03%
P/EPS -2.73 166.67 -5.41 -3.96 -54.35 -9.77 -11.68 -21.50%
EY -36.65 0.60 -18.50 -25.25 -1.84 -10.24 -8.56 27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.77 0.21 0.06 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 11.85 7.73 4.18 3.73 4.92 3.85 2.60 28.74%
P/EPS -0.26 112.50 -8.11 -2.38 -50.00 -5.46 -10.28 -45.80%
EY -378.67 0.89 -12.33 -42.08 -2.00 -18.32 -9.73 84.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.52 0.31 0.04 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