[MAXTRAL] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -38.86%
YoY- 31.75%
Quarter Report
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 12,122 0 1,350 16,212 11,553 7,545 4,239 101.33%
PBT 2,712 0 -3,810 -16,523 -11,899 -7,873 -3,939 -
Tax -820 0 0 0 0 7,873 0 -
NP 1,892 0 -3,810 -16,523 -11,899 0 -3,939 -
-
NP to SH 1,892 0 -3,810 -16,523 -11,899 -7,873 -3,939 -
-
Tax Rate 30.24% - - - - - - -
Total Cost 10,230 0 5,160 32,735 23,452 7,545 8,178 16.08%
-
Net Worth 11,822 0 -36,004 -32,777 -28,471 -24,720 -21,495 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 11,822 0 -36,004 -32,777 -28,471 -24,720 -21,495 -
NOSH 46,600 53,737 53,737 53,733 53,720 53,740 53,738 -9.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.61% 0.00% -282.22% -101.92% -102.99% 0.00% -92.92% -
ROE 16.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 26.01 0.00 2.51 30.17 21.51 14.04 7.89 121.34%
EPS 4.06 0.00 -7.09 -30.75 -22.15 -14.65 -7.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2537 0.00 -0.67 -0.61 -0.53 -0.46 -0.40 -
Adjusted Per Share Value based on latest NOSH - 53,716
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.12 0.00 0.46 5.51 3.93 2.56 1.44 101.40%
EPS 0.64 0.00 -1.30 -5.62 -4.04 -2.68 -1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0402 0.00 -0.1224 -0.1114 -0.0968 -0.084 -0.0731 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 -
Price 0.46 0.04 0.04 0.04 0.09 0.17 0.17 -
P/RPS 1.77 0.00 1.59 0.13 0.00 1.21 2.16 -12.42%
P/EPS 11.33 0.00 -0.56 -0.13 0.00 -1.16 -2.32 -
EY 8.83 0.00 -177.25 -768.75 0.00 -86.18 -43.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 - 30/05/03 27/02/03 28/11/02 26/08/02 31/05/02 -
Price 0.44 0.00 0.04 0.04 0.04 0.08 0.17 -
P/RPS 1.69 0.00 1.59 0.13 0.00 0.57 2.16 -15.07%
P/EPS 10.84 0.00 -0.56 -0.13 0.00 -0.55 -2.32 -
EY 9.23 0.00 -177.25 -768.75 0.00 -183.13 -43.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 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