[MAXTRAL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 102,177 65,700 35,539 0 7,545 14,837 33,761 20.25%
PBT 9,818 5,048 3,562 0 -7,873 -8,656 -7,607 -
Tax -2,845 -1,497 -1,290 0 7,873 8,656 7,607 -
NP 6,973 3,551 2,272 0 0 0 0 -
-
NP to SH 6,760 3,457 2,272 0 -7,873 -8,656 -7,607 -
-
Tax Rate 28.98% 29.66% 36.22% - - - - -
Total Cost 95,204 62,149 33,267 0 7,545 14,837 33,761 18.85%
-
Net Worth 166,648 53,824 51,822 0 -24,720 -3,761 22,579 39.51%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 166,648 53,824 51,822 0 -24,720 -3,761 22,579 39.51%
NOSH 209,937 209,515 206,545 53,737 53,740 53,730 53,759 25.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.82% 5.40% 6.39% 0.00% 0.00% 0.00% 0.00% -
ROE 4.06% 6.42% 4.38% 0.00% 0.00% 0.00% -33.69% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.67 31.36 17.21 0.00 14.04 27.61 62.80 -4.15%
EPS 3.22 1.65 1.10 0.00 -14.65 -16.11 -14.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.2569 0.2509 0.00 -0.46 -0.07 0.42 11.18%
Adjusted Per Share Value based on latest NOSH - 53,737
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 34.73 22.33 12.08 0.00 2.56 5.04 11.48 20.25%
EPS 2.30 1.18 0.77 0.00 -2.68 -2.94 -2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5665 0.183 0.1762 0.00 -0.084 -0.0128 0.0768 39.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.31 0.23 0.30 0.04 0.17 0.32 1.18 -
P/RPS 0.64 0.73 1.74 0.00 1.21 1.16 1.88 -16.43%
P/EPS 9.63 13.94 27.27 0.00 -1.16 -1.99 -8.34 -
EY 10.39 7.17 3.67 0.00 -86.18 -50.34 -11.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.90 1.20 0.00 0.00 0.00 2.81 -28.03%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 30/08/04 - 26/08/02 27/09/01 30/08/00 -
Price 0.28 0.22 0.30 0.00 0.08 0.43 1.08 -
P/RPS 0.58 0.70 1.74 0.00 0.57 1.56 1.72 -16.56%
P/EPS 8.70 13.33 27.27 0.00 -0.55 -2.67 -7.63 -
EY 11.50 7.50 3.67 0.00 -183.13 -37.47 -13.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.86 1.20 0.00 0.00 0.00 2.57 -28.26%

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