[MAXTRAL] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 102.82%
YoY- 143.55%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 77,194 165,842 109,775 59,633 12,122 11,553 20,451 24.76%
PBT 11,265 14,771 10,678 6,826 2,712 -11,899 -13,032 -
Tax -3,246 208 -237 -2,218 -820 0 0 -
NP 8,019 14,979 10,441 4,608 1,892 -11,899 -13,032 -
-
NP to SH 7,746 14,559 10,173 4,608 1,892 -11,899 -13,032 -
-
Tax Rate 28.81% -1.41% 2.22% 32.49% 30.24% - - -
Total Cost 69,175 150,863 99,334 55,025 10,230 23,452 33,483 12.84%
-
Net Worth 180,551 170,233 0 48,873 11,822 -28,471 -7,523 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 180,551 170,233 0 48,873 11,822 -28,471 -7,523 -
NOSH 209,918 210,086 209,865 208,506 46,600 53,720 53,740 25.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.39% 9.03% 9.51% 7.73% 15.61% -102.99% -63.72% -
ROE 4.29% 8.55% 0.00% 9.43% 16.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.77 78.94 52.31 28.60 26.01 21.51 38.06 -0.57%
EPS 3.69 6.93 4.84 2.21 4.06 -22.15 -24.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8601 0.8103 0.00 0.2344 0.2537 -0.53 -0.14 -
Adjusted Per Share Value based on latest NOSH - 210,450
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.24 56.38 37.32 20.27 4.12 3.93 6.95 24.77%
EPS 2.63 4.95 3.46 1.57 0.64 -4.04 -4.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.5787 0.00 0.1661 0.0402 -0.0968 -0.0256 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.49 0.31 0.20 0.28 0.46 0.09 0.43 -
P/RPS 1.33 0.39 0.38 0.98 1.77 0.00 1.13 2.75%
P/EPS 13.28 4.47 4.13 12.67 11.33 0.00 -1.77 -
EY 7.53 22.35 24.24 7.89 8.83 0.00 -56.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.00 1.19 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 29/11/06 15/11/05 17/11/04 28/11/03 28/11/02 28/11/01 -
Price 0.48 0.46 0.20 0.26 0.44 0.04 0.55 -
P/RPS 1.31 0.58 0.38 0.91 1.69 0.00 1.45 -1.67%
P/EPS 13.01 6.64 4.13 11.76 10.84 0.00 -2.27 -
EY 7.69 15.07 24.24 8.50 9.23 0.00 -44.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.00 1.11 1.73 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