[MAXBIZ] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -152.8%
YoY- 11.67%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 7,435 8,329 7,246 17,389 29,013 50,006 67,753 -30.79%
PBT -5,798 -3,021 -5,853 -4,217 -27,021 -4,363 10,240 -
Tax 0 0 2,433 193 -359 -734 -2,776 -
NP -5,798 -3,021 -3,420 -4,024 -27,380 -5,097 7,464 -
-
NP to SH -5,798 -3,021 -3,420 -4,024 -27,380 -5,097 7,464 -
-
Tax Rate - - - - - - 27.11% -
Total Cost 13,233 11,350 10,666 21,413 56,393 55,103 60,289 -22.32%
-
Net Worth 29,767 42,899 41,267 113,346 121,946 149,139 86,292 -16.24%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 29,767 42,899 41,267 113,346 121,946 149,139 86,292 -16.24%
NOSH 141,748 165,000 142,301 141,683 146,923 140,697 141,463 0.03%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -77.98% -36.27% -47.20% -23.14% -94.37% -10.19% 11.02% -
ROE -19.48% -7.04% -8.29% -3.55% -22.45% -3.42% 8.65% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.25 5.05 5.09 12.27 19.75 35.54 47.89 -30.80%
EPS -4.09 -1.83 -2.40 -2.84 -18.64 -3.62 5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.26 0.29 0.80 0.83 1.06 0.61 -16.27%
Adjusted Per Share Value based on latest NOSH - 165,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.23 5.86 5.09 12.23 20.40 35.16 47.63 -30.78%
EPS -4.08 -2.12 -2.40 -2.83 -19.25 -3.58 5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.3016 0.2901 0.7969 0.8574 1.0485 0.6067 -16.24%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.07 0.12 0.08 0.10 0.34 0.21 0.39 -
P/RPS 1.33 2.38 1.57 0.81 1.72 0.59 0.81 8.61%
P/EPS -1.71 -6.55 -3.33 -3.52 -1.82 -5.80 7.39 -
EY -58.43 -15.26 -30.04 -28.40 -54.81 -17.25 13.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.46 0.28 0.13 0.41 0.20 0.64 -10.44%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 28/08/09 28/08/08 29/08/07 30/08/06 30/08/05 -
Price 0.045 0.09 0.05 0.10 0.26 0.23 0.28 -
P/RPS 0.86 1.78 0.98 0.81 1.32 0.65 0.58 6.78%
P/EPS -1.10 -4.92 -2.08 -3.52 -1.40 -6.35 5.31 -
EY -90.90 -20.34 -48.07 -28.40 -71.68 -15.75 18.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.35 0.17 0.13 0.31 0.22 0.46 -12.24%

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