[MAXTRAL] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 47.88%
YoY- -16.68%
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 24,921 27,268 29,674 35,232 55,684 62,045 67,522 -48.45%
PBT -24,210 -17,376 -17,312 -17,064 -32,742 -16,646 -15,214 36.18%
Tax 0 0 17,312 17,064 32,742 16,646 15,214 -
NP -24,210 -17,376 0 0 0 0 0 -
-
NP to SH -24,210 -17,376 -17,312 -17,064 -32,742 -16,646 -15,214 36.18%
-
Tax Rate - - - - - - - -
Total Cost 49,131 44,644 29,674 35,232 55,684 62,045 67,522 -19.05%
-
Net Worth -18,269 -7,523 -3,761 53 3,757 18,810 22,579 -
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth -18,269 -7,523 -3,761 53 3,757 18,810 22,579 -
NOSH 53,734 53,740 53,730 53,727 53,673 53,745 53,759 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin -97.15% -63.72% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -31,760.57% -871.46% -88.50% -67.38% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 46.38 50.74 55.23 65.57 103.75 115.44 125.60 -48.43%
EPS -45.06 -32.33 -32.22 -31.76 -61.00 -30.97 -28.30 36.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.34 -0.14 -0.07 0.001 0.07 0.35 0.42 -
Adjusted Per Share Value based on latest NOSH - 53,727
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 8.47 9.27 10.09 11.98 18.93 21.09 22.95 -48.45%
EPS -8.23 -5.91 -5.89 -5.80 -11.13 -5.66 -5.17 36.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0621 -0.0256 -0.0128 0.0002 0.0128 0.0639 0.0768 -
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.52 0.43 0.32 0.37 0.75 0.73 1.18 -
P/RPS 1.12 0.85 0.58 0.56 0.72 0.63 0.94 12.35%
P/EPS -1.15 -1.33 -0.99 -1.16 -1.23 -2.36 -4.17 -57.53%
EY -86.64 -75.19 -100.69 -85.84 -81.34 -42.43 -23.98 134.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 370.00 10.71 2.09 2.81 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 28/11/01 27/09/01 31/05/01 03/04/01 29/11/00 30/08/00 -
Price 0.47 0.55 0.43 0.33 0.33 0.74 1.08 -
P/RPS 1.01 1.08 0.78 0.50 0.32 0.64 0.86 11.28%
P/EPS -1.04 -1.70 -1.33 -1.04 -0.54 -2.39 -3.82 -57.89%
EY -95.86 -58.79 -74.93 -96.24 -184.85 -41.86 -26.20 136.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 330.00 4.71 2.11 2.57 -

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