[MAXTRAL] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.35%
YoY- 28.39%
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 16,212 15,869 17,629 20,352 24,921 29,600 36,760 -41.97%
PBT -16,523 -22,853 -23,425 -23,882 -24,209 -33,287 -33,789 -37.84%
Tax 7,872 18,827 3,933 4,390 8,656 28,912 33,789 -62.03%
NP -8,651 -4,026 -19,492 -19,492 -15,553 -4,375 0 -
-
NP to SH -16,523 -22,853 -23,425 -23,882 -24,209 -33,287 -33,789 -37.84%
-
Tax Rate - - - - - - - -
Total Cost 24,863 19,895 37,121 39,844 40,474 33,975 36,760 -22.89%
-
Net Worth -32,767 -28,488 -24,715 -21,495 -18,267 -7,524 -3,761 321.73%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -32,767 -28,488 -24,715 -21,495 -18,267 -7,524 -3,761 321.73%
NOSH 53,716 53,751 53,729 53,738 53,727 53,746 53,733 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -53.36% -25.37% -110.57% -95.77% -62.41% -14.78% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 30.18 29.52 32.81 37.87 46.38 55.07 68.41 -41.96%
EPS -30.76 -42.52 -43.60 -44.44 -45.06 -61.93 -62.88 -37.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.61 -0.53 -0.46 -0.40 -0.34 -0.14 -0.07 321.80%
Adjusted Per Share Value based on latest NOSH - 53,738
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.51 5.39 5.99 6.92 8.47 10.06 12.50 -41.99%
EPS -5.62 -7.77 -7.96 -8.12 -8.23 -11.32 -11.49 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1114 -0.0968 -0.084 -0.0731 -0.0621 -0.0256 -0.0128 321.44%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.04 0.09 0.17 0.17 0.52 0.43 0.32 -
P/RPS 0.13 0.30 0.52 0.45 1.12 0.78 0.47 -57.44%
P/EPS -0.13 -0.21 -0.39 -0.38 -1.15 -0.69 -0.51 -59.69%
EY -768.99 -472.40 -256.46 -261.42 -86.65 -144.03 -196.51 147.71%
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 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 26/08/02 31/05/02 28/02/02 28/11/01 27/09/01 -
Price 0.04 0.04 0.08 0.17 0.47 0.55 0.43 -
P/RPS 0.13 0.14 0.24 0.45 1.01 1.00 0.63 -64.97%
P/EPS -0.13 -0.09 -0.18 -0.38 -1.04 -0.89 -0.68 -66.71%
EY -768.99 -1,062.90 -544.98 -261.42 -95.87 -112.61 -146.24 201.47%
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 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