[MAXTRAL] YoY Quarter Result on 31-Mar-2002 [#1]

Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 64.76%
YoY- 7.67%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 30,515 18,261 1,350 4,239 8,808 17,154 0 -100.00%
PBT 1,467 2,119 -3,810 -3,939 -4,266 -3,656 0 -100.00%
Tax -435 -815 0 0 4,266 3,656 0 -100.00%
NP 1,032 1,304 -3,810 -3,939 0 0 0 -100.00%
-
NP to SH 1,032 1,304 -3,810 -3,939 -4,266 -3,656 0 -100.00%
-
Tax Rate 29.65% 38.46% - - - - - -
Total Cost 29,483 16,957 5,160 8,178 8,808 17,154 0 -100.00%
-
Net Worth 51,663 51,243 -36,004 -21,495 53 25,807 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 51,663 51,243 -36,004 -21,495 53 25,807 0 -100.00%
NOSH 210,612 203,750 53,737 53,738 53,727 53,764 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.38% 7.14% -282.22% -92.92% 0.00% 0.00% 0.00% -
ROE 2.00% 2.54% 0.00% 0.00% -7,940.14% -14.17% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 14.49 8.96 2.51 7.89 16.39 31.91 0.00 -100.00%
EPS 0.49 0.64 -7.09 -7.33 -7.94 -6.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.2515 -0.67 -0.40 0.001 0.48 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 53,738
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 10.37 6.21 0.46 1.44 2.99 5.83 0.00 -100.00%
EPS 0.35 0.44 -1.30 -1.34 -1.45 -1.24 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.1742 -0.1224 -0.0731 0.0002 0.0877 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.26 0.41 0.04 0.17 0.37 1.82 0.00 -
P/RPS 1.79 4.57 1.59 2.16 2.26 5.70 0.00 -100.00%
P/EPS 53.06 64.06 -0.56 -2.32 -4.66 -26.76 0.00 -100.00%
EY 1.88 1.56 -177.25 -43.12 -21.46 -3.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.63 0.00 0.00 370.00 3.79 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 25/05/05 26/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 0.23 0.31 0.04 0.17 0.33 1.48 0.00 -
P/RPS 1.59 3.46 1.59 2.16 2.01 4.64 0.00 -100.00%
P/EPS 46.94 48.44 -0.56 -2.32 -4.16 -21.76 0.00 -100.00%
EY 2.13 2.06 -177.25 -43.12 -24.06 -4.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.23 0.00 0.00 330.00 3.08 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