[MAXTRAL] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -50.55%
YoY- -4.38%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 59,633 12,122 11,553 20,451 46,534 60,430 0 -100.00%
PBT 6,826 2,712 -11,899 -13,032 -12,485 -6,685 0 -100.00%
Tax -2,218 -820 0 0 12,485 6,685 0 -100.00%
NP 4,608 1,892 -11,899 -13,032 0 0 0 -100.00%
-
NP to SH 4,608 1,892 -11,899 -13,032 -12,485 -6,685 0 -100.00%
-
Tax Rate 32.49% 30.24% - - - - - -
Total Cost 55,025 10,230 23,452 33,483 46,534 60,430 0 -100.00%
-
Net Worth 48,873 11,822 -28,471 -7,523 18,810 3,704,604 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 48,873 11,822 -28,471 -7,523 18,810 3,704,604 0 -100.00%
NOSH 208,506 46,600 53,720 53,740 53,745 5,570,833 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 7.73% 15.61% -102.99% -63.72% 0.00% 0.00% 0.00% -
ROE 9.43% 16.00% 0.00% 0.00% -66.37% -0.18% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 28.60 26.01 21.51 38.06 86.58 1.08 0.00 -100.00%
EPS 2.21 4.06 -22.15 -24.25 -23.23 -0.12 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.2537 -0.53 -0.14 0.35 0.665 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 53,746
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 20.27 4.12 3.93 6.95 15.82 20.54 0.00 -100.00%
EPS 1.57 0.64 -4.04 -4.43 -4.24 -2.27 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.0402 -0.0968 -0.0256 0.0639 12.5936 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.28 0.46 0.09 0.43 0.73 0.00 0.00 -
P/RPS 0.98 1.77 0.00 1.13 0.84 0.00 0.00 -100.00%
P/EPS 12.67 11.33 0.00 -1.77 -3.14 0.00 0.00 -100.00%
EY 7.89 8.83 0.00 -56.40 -31.82 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.81 0.00 0.00 2.09 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 17/11/04 28/11/03 28/11/02 28/11/01 29/11/00 30/11/99 - -
Price 0.26 0.44 0.04 0.55 0.74 0.00 0.00 -
P/RPS 0.91 1.69 0.00 1.45 0.85 0.00 0.00 -100.00%
P/EPS 11.76 10.84 0.00 -2.27 -3.19 0.00 0.00 -100.00%
EY 8.50 9.23 0.00 -44.09 -31.39 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 0.00 0.00 2.11 0.00 0.00 -100.00%

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