[MAXTRAL] QoQ TTM Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 27.27%
YoY- 26.06%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 15,869 17,629 20,352 24,921 29,600 36,760 47,337 -51.71%
PBT -22,853 -23,425 -23,882 -24,209 -33,287 -33,789 -33,350 -22.25%
Tax 18,827 3,933 4,390 8,656 28,912 33,789 33,350 -31.67%
NP -4,026 -19,492 -19,492 -15,553 -4,375 0 0 -
-
NP to SH -22,853 -23,425 -23,882 -24,209 -33,287 -33,789 -33,350 -22.25%
-
Tax Rate - - - - - - - -
Total Cost 19,895 37,121 39,844 40,474 33,975 36,760 47,337 -43.86%
-
Net Worth -28,488 -24,715 -21,495 -18,267 -7,524 -3,761 53 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -28,488 -24,715 -21,495 -18,267 -7,524 -3,761 53 -
NOSH 53,751 53,729 53,738 53,727 53,746 53,733 53,727 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -25.37% -110.57% -95.77% -62.41% -14.78% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -62,073.07% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.52 32.81 37.87 46.38 55.07 68.41 88.10 -51.72%
EPS -42.52 -43.60 -44.44 -45.06 -61.93 -62.88 -62.07 -22.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.53 -0.46 -0.40 -0.34 -0.14 -0.07 0.001 -
Adjusted Per Share Value based on latest NOSH - 53,727
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.39 5.99 6.92 8.47 10.06 12.50 16.09 -51.73%
EPS -7.77 -7.96 -8.12 -8.23 -11.32 -11.49 -11.34 -22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0968 -0.084 -0.0731 -0.0621 -0.0256 -0.0128 0.0002 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.09 0.17 0.17 0.52 0.43 0.32 0.37 -
P/RPS 0.30 0.52 0.45 1.12 0.78 0.47 0.42 -20.07%
P/EPS -0.21 -0.39 -0.38 -1.15 -0.69 -0.51 -0.60 -50.30%
EY -472.40 -256.46 -261.42 -86.65 -144.03 -196.51 -167.76 99.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 370.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 26/08/02 31/05/02 28/02/02 28/11/01 27/09/01 31/05/01 -
Price 0.04 0.08 0.17 0.47 0.55 0.43 0.33 -
P/RPS 0.14 0.24 0.45 1.01 1.00 0.63 0.37 -47.65%
P/EPS -0.09 -0.18 -0.38 -1.04 -0.89 -0.68 -0.53 -69.30%
EY -1,062.90 -544.98 -261.42 -95.87 -112.61 -146.24 -188.10 216.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 330.00 -

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