[MAXBIZ] YoY TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -41.07%
YoY- -49.71%
Quarter Report
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 10,774 6,221 28,303 41,426 53,179 39,540 40,354 -19.73%
PBT -5,689 -6,704 -21,603 -5,780 -3,405 -3,617 -22,961 -20.73%
Tax 2,938 -121 -404 -746 -954 -1,956 0 -
NP -2,751 -6,825 -22,007 -6,526 -4,359 -5,573 -22,961 -29.76%
-
NP to SH -2,751 -6,825 -22,007 -6,526 -4,359 -5,573 -22,961 -29.76%
-
Tax Rate - - - - - - - -
Total Cost 13,525 13,046 50,310 47,952 57,538 45,113 63,315 -22.66%
-
Net Worth 41,253 110,778 118,004 144,968 152,299 84,923 -162,199 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 41,253 110,778 118,004 144,968 152,299 84,923 -162,199 -
NOSH 142,252 142,023 142,173 142,126 142,336 142,202 20,000 38.63%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -25.53% -109.71% -77.76% -15.75% -8.20% -14.09% -56.90% -
ROE -6.67% -6.16% -18.65% -4.50% -2.86% -6.56% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.57 4.38 19.91 29.15 37.36 27.81 201.77 -42.11%
EPS -1.93 -4.81 -15.48 -4.59 -3.06 -3.92 -114.81 -49.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.78 0.83 1.02 1.07 0.5972 -8.11 -
Adjusted Per Share Value based on latest NOSH - 142,126
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.57 4.37 19.90 29.12 37.39 27.80 28.37 -19.74%
EPS -1.93 -4.80 -15.47 -4.59 -3.06 -3.92 -16.14 -29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.7788 0.8296 1.0192 1.0708 0.5971 -1.1404 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.06 0.05 0.25 0.34 0.25 0.61 0.08 -
P/RPS 0.79 1.14 1.26 1.17 0.67 2.19 0.04 64.33%
P/EPS -3.10 -1.04 -1.62 -7.40 -8.16 -15.56 -0.07 87.98%
EY -32.23 -96.11 -61.92 -13.50 -12.25 -6.42 -1,435.06 -46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.06 0.30 0.33 0.23 1.02 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 02/03/09 27/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.09 0.03 0.23 0.19 0.22 0.68 0.08 -
P/RPS 1.19 0.68 1.16 0.65 0.59 2.45 0.04 75.93%
P/EPS -4.65 -0.62 -1.49 -4.14 -7.18 -17.35 -0.07 101.11%
EY -21.49 -160.18 -67.30 -24.17 -13.92 -5.76 -1,435.06 -50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.04 0.28 0.19 0.21 1.14 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