[MAXTRAL] YoY 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- 0.34%
YoY- 10.48%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 24,094 12,122 4,008 5,614 12,774 20,203 0 -100.00%
PBT 3,264 2,712 -4,026 -4,375 -4,877 -2,385 0 -100.00%
Tax -928 -820 0 0 4,877 2,385 0 -100.00%
NP 2,336 1,892 -4,026 -4,375 0 0 0 -100.00%
-
NP to SH 2,336 1,892 -4,026 -4,375 -4,887 -2,385 0 -100.00%
-
Tax Rate 28.43% 30.24% - - - - - -
Total Cost 21,758 10,230 8,034 9,989 12,774 20,203 0 -100.00%
-
Net Worth 49,329 35,036 -28,488 -7,524 18,858 3,965,062 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 49,329 35,036 -28,488 -7,524 18,858 3,965,062 0 -100.00%
NOSH 210,450 138,102 53,751 53,746 53,880 5,962,500 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 9.70% 15.61% -100.45% -77.93% 0.00% 0.00% 0.00% -
ROE 4.74% 5.40% 0.00% 0.00% -25.91% -0.06% 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 11.45 8.78 7.46 10.45 23.71 0.34 0.00 -100.00%
EPS 1.11 1.37 -7.49 -8.14 -9.07 -0.04 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 8.19 4.12 1.36 1.91 4.34 6.87 0.00 -100.00%
EPS 0.79 0.64 -1.37 -1.49 -1.66 -0.81 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1677 0.1191 -0.0968 -0.0256 0.0641 13.479 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 2.45 5.24 0.00 4.12 3.08 0.00 0.00 -100.00%
P/EPS 25.23 33.58 0.00 -5.28 -8.05 0.00 0.00 -100.00%
EY 3.96 2.98 0.00 -18.93 -12.42 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 2.27 5.01 0.00 5.27 3.12 0.00 0.00 -100.00%
P/EPS 23.42 32.12 0.00 -6.76 -8.16 0.00 0.00 -100.00%
EY 4.27 3.11 0.00 -14.80 -12.26 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