[MAXTRAL] YoY Annualized 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- -4.15%
YoY- 31.75%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 158,247 100,354 36,918 16,212 24,921 55,684 78,863 -0.73%
PBT 15,860 8,343 5,130 -16,523 -24,210 -32,742 -19,023 -
Tax -3,795 -2,463 -1,301 0 0 32,742 19,023 -
NP 12,065 5,880 3,829 -16,523 -24,210 0 0 -100.00%
-
NP to SH 11,745 5,880 3,829 -16,523 -24,210 -32,742 -19,023 -
-
Tax Rate 23.93% 29.52% 25.36% - - - - -
Total Cost 146,182 94,474 33,089 32,735 49,131 55,684 78,863 -0.65%
-
Net Worth 155,764 149,018 18,607 -32,777 -18,269 3,757 28,498 -1.78%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 155,764 149,018 18,607 -32,777 -18,269 3,757 28,498 -1.78%
NOSH 209,981 208,592 86,467 53,733 53,734 53,673 53,770 -1.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.62% 5.86% 10.37% -101.92% -97.15% 0.00% 0.00% -
ROE 7.54% 3.95% 20.58% 0.00% 0.00% -871.46% -66.75% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 75.36 48.11 42.70 30.17 46.38 103.75 146.67 0.71%
EPS 5.59 2.83 4.78 -30.75 -45.06 -61.00 -35.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7418 0.7144 0.2152 -0.61 -0.34 0.07 0.53 -0.35%
Adjusted Per Share Value based on latest NOSH - 53,716
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 53.80 34.11 12.55 5.51 8.47 18.93 26.81 -0.73%
EPS 3.99 2.00 1.30 -5.62 -8.23 -11.13 -6.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5295 0.5066 0.0633 -0.1114 -0.0621 0.0128 0.0969 -1.78%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.19 0.28 0.44 0.04 0.52 0.75 0.00 -
P/RPS 0.25 0.58 1.03 0.13 1.12 0.72 0.00 -100.00%
P/EPS 3.40 9.93 9.94 -0.13 -1.15 -1.23 0.00 -100.00%
EY 29.44 10.07 10.06 -768.75 -86.64 -81.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 2.04 0.00 0.00 10.71 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 28/02/05 27/02/04 27/02/03 28/02/02 03/04/01 28/04/00 -
Price 0.23 0.27 0.43 0.04 0.47 0.33 1.49 -
P/RPS 0.31 0.56 1.01 0.13 1.01 0.32 1.02 1.27%
P/EPS 4.11 9.58 9.71 -0.13 -1.04 -0.54 -4.21 -
EY 24.32 10.44 10.30 -768.75 -95.86 -184.85 -23.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 2.00 0.00 0.00 4.71 2.81 2.37%

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