[MAXBIZ] YoY TTM Result on 31-Mar-2007 [#1]

Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -325.9%
YoY- -447.99%
Quarter Report
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 10,525 5,860 22,409 31,521 53,426 55,423 27,397 -14.73%
PBT -4,133 -6,106 -2,889 -27,556 -3,879 4,578 -24,844 -25.82%
Tax 2,938 -538 105 -238 -1,193 -2,317 0 -
NP -1,195 -6,644 -2,784 -27,794 -5,072 2,261 -24,844 -39.68%
-
NP to SH -1,195 -6,644 -2,784 -27,794 -5,072 2,261 -24,844 -39.68%
-
Tax Rate - - - - - 50.61% - -
Total Cost 11,720 12,504 25,193 59,315 58,498 53,162 52,241 -22.04%
-
Net Worth 38,133 38,571 115,408 118,031 148,673 86,372 -168,575 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 38,133 38,571 115,408 118,031 148,673 86,372 -168,575 -
NOSH 146,666 142,857 142,480 142,207 138,947 141,594 19,997 39.36%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -11.35% -113.38% -12.42% -88.18% -9.49% 4.08% -90.68% -
ROE -3.13% -17.23% -2.41% -23.55% -3.41% 2.62% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.18 4.10 15.73 22.17 38.45 39.14 137.00 -38.81%
EPS -0.81 -4.65 -1.95 -19.54 -3.65 1.60 -124.24 -56.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.27 0.81 0.83 1.07 0.61 -8.43 -
Adjusted Per Share Value based on latest NOSH - 142,207
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.40 4.12 15.75 22.16 37.56 38.97 19.26 -14.73%
EPS -0.84 -4.67 -1.96 -19.54 -3.57 1.59 -17.47 -39.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.2712 0.8114 0.8298 1.0453 0.6072 -1.1852 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.09 0.04 0.23 0.20 0.18 0.41 0.08 -
P/RPS 1.25 0.98 1.46 0.90 0.47 1.05 0.06 65.84%
P/EPS -11.05 -0.86 -11.77 -1.02 -4.93 25.68 -0.06 138.43%
EY -9.05 -116.27 -8.50 -97.72 -20.28 3.89 -1,552.98 -57.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.15 0.28 0.24 0.17 0.67 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 09/06/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 -
Price 0.18 0.08 0.15 0.14 0.23 0.38 0.08 -
P/RPS 2.51 1.95 0.95 0.63 0.60 0.97 0.06 86.26%
P/EPS -22.09 -1.72 -7.68 -0.72 -6.30 23.80 -0.06 167.59%
EY -4.53 -58.14 -13.03 -139.61 -15.87 4.20 -1,552.98 -62.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.30 0.19 0.17 0.21 0.62 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