[MAXTRAL] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 146.99%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 63,665 44,075 24,094 12,122 4,008 5,614 12,774 30.68%
PBT 4,953 5,630 3,264 2,712 -4,026 -4,375 -4,877 -
Tax -1,386 -135 -928 -820 0 0 4,877 -
NP 3,567 5,495 2,336 1,892 -4,026 -4,375 0 -
-
NP to SH 3,470 5,356 2,336 1,892 -4,026 -4,375 -4,887 -
-
Tax Rate 27.98% 2.40% 28.43% 30.24% - - - -
Total Cost 60,098 38,580 21,758 10,230 8,034 9,989 12,774 29.43%
-
Net Worth 170,408 0 49,329 35,036 -28,488 -7,524 18,858 44.29%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 170,408 0 49,329 35,036 -28,488 -7,524 18,858 44.29%
NOSH 210,303 210,144 210,450 138,102 53,751 53,746 53,880 25.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.60% 12.47% 9.70% 15.61% -100.45% -77.93% 0.00% -
ROE 2.04% 0.00% 4.74% 5.40% 0.00% 0.00% -25.91% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 30.27 20.97 11.45 8.78 7.46 10.45 23.71 4.15%
EPS 1.65 2.55 1.11 1.37 -7.49 -8.14 -9.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.00 0.2344 0.2537 -0.53 -0.14 0.35 15.00%
Adjusted Per Share Value based on latest NOSH - 138,102
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 21.64 14.98 8.19 4.12 1.36 1.91 4.34 30.68%
EPS 1.18 1.82 0.79 0.64 -1.37 -1.49 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.00 0.1677 0.1191 -0.0968 -0.0256 0.0641 44.30%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.20 0.28 0.46 0.09 0.43 0.73 -
P/RPS 1.02 0.95 2.45 5.24 0.00 4.12 3.08 -16.81%
P/EPS 18.79 7.85 25.23 33.58 0.00 -5.28 -8.05 -
EY 5.32 12.74 3.96 2.98 0.00 -18.93 -12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 1.19 1.81 0.00 0.00 2.09 -24.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 15/11/05 17/11/04 28/11/03 28/11/02 28/11/01 29/11/00 -
Price 0.46 0.20 0.26 0.44 0.04 0.55 0.74 -
P/RPS 1.52 0.95 2.27 5.01 0.00 5.27 3.12 -11.29%
P/EPS 27.88 7.85 23.42 32.12 0.00 -6.76 -8.16 -
EY 3.59 12.74 4.27 3.11 0.00 -14.80 -12.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 1.11 1.73 0.00 0.00 2.11 -19.59%

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