[MAXBIZ] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -53.58%
YoY- 121.57%
Quarter Report
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 11,721 28,673 46,470 61,954 20,547 42,915 42,938 -19.44%
PBT -5,978 -25,808 -3,852 5,779 -15,643 -24,683 -45,556 -28.69%
Tax 292 -491 -774 -2,314 -422 0 -14 -
NP -5,686 -26,299 -4,626 3,465 -16,065 -24,683 -45,570 -29.28%
-
NP to SH -5,686 -26,299 -4,626 3,465 -16,065 -24,683 -45,570 -29.28%
-
Tax Rate - - - 40.04% - - - -
Total Cost 17,407 54,972 51,096 58,489 36,612 67,598 88,508 -23.72%
-
Net Worth 113,750 119,218 149,534 86,924 80,043 -156,400 -122,247 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 113,750 119,218 149,534 86,924 80,043 -156,400 -122,247 -
NOSH 142,187 143,636 142,413 142,499 142,173 20,000 20,007 38.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -48.51% -91.72% -9.95% 5.59% -78.19% -57.52% -106.13% -
ROE -5.00% -22.06% -3.09% 3.99% -20.07% 0.00% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.24 19.96 32.63 43.48 14.45 214.58 214.61 -41.88%
EPS -4.00 -18.31 -3.25 2.43 -11.30 -123.42 -227.76 -48.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.83 1.05 0.61 0.563 -7.82 -6.11 -
Adjusted Per Share Value based on latest NOSH - 142,499
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.24 20.16 32.67 43.56 14.45 30.17 30.19 -19.44%
EPS -4.00 -18.49 -3.25 2.44 -11.29 -17.35 -32.04 -29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7997 0.8382 1.0513 0.6111 0.5628 -1.0996 -0.8595 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.08 0.24 0.20 0.22 0.08 0.08 0.00 -
P/RPS 0.97 1.20 0.61 0.51 0.55 0.04 0.00 -
P/EPS -2.00 -1.31 -6.16 9.05 -0.71 -0.06 0.00 -
EY -49.99 -76.29 -16.24 11.05 -141.24 -1,542.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.10 0.29 0.19 0.36 0.14 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 30/11/07 29/11/06 29/11/05 23/12/04 20/11/03 29/11/02 -
Price 0.07 0.26 0.19 0.20 0.59 0.08 0.00 -
P/RPS 0.85 1.30 0.58 0.46 4.08 0.04 0.00 -
P/EPS -1.75 -1.42 -5.85 8.23 -5.22 -0.06 0.00 -
EY -57.13 -70.42 -17.10 12.16 -19.15 -1,542.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.09 0.31 0.18 0.33 1.05 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