[MAXBIZ] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[MAXBIZ] MAXBIZ CORPORATION BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.53%
YoY- 57.58%
Quarter Report
Latest QR
Upcoming QR
MAXBIZ's Result
MAXBIZ's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 53,426 55,423 27,397 37,695 49,959 100,411 135,401 -14.35%
PBT -3,879 4,578 -24,844 -22,609 -53,283 -37,405 -5,341 -5.18%
Tax -1,193 -2,317 0 0 4,481 37,405 5,341 -
NP -5,072 2,261 -24,844 -22,609 -48,802 0 0 -
-
NP to SH -5,072 2,261 -24,844 -22,609 -53,297 -37,411 -5,341 -0.85%
-
Tax Rate - 50.61% - - - - - -
Total Cost 58,498 53,162 52,241 60,304 98,761 100,411 135,401 -13.04%
-
Net Worth 148,673 86,372 -168,575 -144,199 -111,999 -54,188 -3,000 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 148,673 86,372 -168,575 -144,199 -111,999 -54,188 -3,000 -
NOSH 138,947 141,594 19,997 19,999 19,999 19,995 20,000 38.11%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -9.49% 4.08% -90.68% -59.98% -97.68% 0.00% 0.00% -
ROE -3.41% 2.62% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 38.45 39.14 137.00 188.48 249.80 502.16 677.01 -37.98%
EPS -3.65 1.60 -124.24 -113.05 -266.49 -187.09 -26.71 -28.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.61 -8.43 -7.21 -5.60 -2.71 -0.15 -
Adjusted Per Share Value based on latest NOSH - 19,999
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 37.56 38.97 19.26 26.50 35.12 70.59 95.19 -14.35%
EPS -3.57 1.59 -17.47 -15.90 -37.47 -26.30 -3.76 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0453 0.6072 -1.1852 -1.0138 -0.7874 -0.381 -0.0211 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.18 0.41 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.47 1.05 0.06 0.04 0.00 0.00 0.00 -
P/EPS -4.93 25.68 -0.06 -0.07 0.00 0.00 0.00 -
EY -20.28 3.89 -1,552.98 -1,413.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.67 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 - -
Price 0.23 0.38 0.08 0.08 0.00 0.00 0.00 -
P/RPS 0.60 0.97 0.06 0.04 0.00 0.00 0.00 -
P/EPS -6.30 23.80 -0.06 -0.07 0.00 0.00 0.00 -
EY -15.87 4.20 -1,552.98 -1,413.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.62 0.00 0.00 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