[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
03-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -96.69%
YoY- -72.12%
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 27,268 29,674 35,232 55,684 62,045 67,522 68,616 -45.91%
PBT -17,376 -17,312 -17,064 -32,742 -16,646 -15,214 -14,624 12.17%
Tax 0 17,312 17,064 32,742 16,646 15,214 14,624 -
NP -17,376 0 0 0 0 0 0 -
-
NP to SH -17,376 -17,312 -17,064 -32,742 -16,646 -15,214 -14,624 12.17%
-
Tax Rate - - - - - - - -
Total Cost 44,644 29,674 35,232 55,684 62,045 67,522 68,616 -24.89%
-
Net Worth -7,523 -3,761 53 3,757 18,810 22,579 25,807 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -7,523 -3,761 53 3,757 18,810 22,579 25,807 -
NOSH 53,740 53,730 53,727 53,673 53,745 53,759 53,764 -0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -63.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% -31,760.57% -871.46% -88.50% -67.38% -56.67% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 50.74 55.23 65.57 103.75 115.44 125.60 127.62 -45.89%
EPS -32.33 -32.22 -31.76 -61.00 -30.97 -28.30 -27.20 12.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 -0.07 0.001 0.07 0.35 0.42 0.48 -
Adjusted Per Share Value based on latest NOSH - 53,305
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 9.27 10.09 11.98 18.93 21.09 22.95 23.33 -45.92%
EPS -5.91 -5.89 -5.80 -11.13 -5.66 -5.17 -4.97 12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0256 -0.0128 0.0002 0.0128 0.0639 0.0768 0.0877 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.43 0.32 0.37 0.75 0.73 1.18 1.82 -
P/RPS 0.85 0.58 0.56 0.72 0.63 0.94 1.43 -29.28%
P/EPS -1.33 -0.99 -1.16 -1.23 -2.36 -4.17 -6.69 -65.90%
EY -75.19 -100.69 -85.84 -81.34 -42.43 -23.98 -14.95 193.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 370.00 10.71 2.09 2.81 3.79 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 27/09/01 31/05/01 03/04/01 29/11/00 30/08/00 31/05/00 -
Price 0.55 0.43 0.33 0.33 0.74 1.08 1.48 -
P/RPS 1.08 0.78 0.50 0.32 0.64 0.86 1.16 -4.64%
P/EPS -1.70 -1.33 -1.04 -0.54 -2.39 -3.82 -5.44 -53.91%
EY -58.79 -74.93 -96.24 -184.85 -41.86 -26.20 -18.38 116.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 330.00 4.71 2.11 2.57 3.08 -

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