[MAXTRAL] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 1.91%
YoY- 30.67%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 130,515 72,457 0 17,629 36,760 72,395 0 -100.00%
PBT 9,829 8,811 0 -23,425 -33,789 -22,331 0 -100.00%
Tax -2,700 -2,207 0 3,933 33,789 22,331 0 -100.00%
NP 7,129 6,604 0 -19,492 0 0 0 -100.00%
-
NP to SH 7,065 6,604 0 -23,425 -33,789 -22,331 0 -100.00%
-
Tax Rate 27.47% 25.05% - - - - - -
Total Cost 123,386 65,853 0 37,121 36,760 72,395 0 -100.00%
-
Net Worth 54,172 52,798 0 -24,715 -3,761 22,577 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 54,172 52,798 0 -24,715 -3,761 22,577 0 -100.00%
NOSH 210,869 210,434 53,737 53,729 53,733 53,755 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 5.46% 9.11% 0.00% -110.57% 0.00% 0.00% 0.00% -
ROE 13.04% 12.51% 0.00% 0.00% 0.00% -98.91% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 61.89 34.43 0.00 32.81 68.41 134.68 0.00 -100.00%
EPS 3.35 3.14 0.00 -43.60 -62.88 -41.54 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2509 0.00 -0.46 -0.07 0.42 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 53,729
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 44.37 24.63 0.00 5.99 12.50 24.61 0.00 -100.00%
EPS 2.40 2.24 0.00 -7.96 -11.49 -7.59 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.1795 0.00 -0.084 -0.0128 0.0767 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 - -
Price 0.23 0.30 0.04 0.17 0.32 1.18 0.00 -
P/RPS 0.37 0.87 0.00 0.52 0.47 0.88 0.00 -100.00%
P/EPS 6.86 9.56 0.00 -0.39 -0.51 -2.84 0.00 -100.00%
EY 14.57 10.46 0.00 -256.46 -196.51 -35.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.20 0.00 0.00 0.00 2.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 30/08/04 - 26/08/02 27/09/01 30/08/00 - -
Price 0.22 0.30 0.00 0.08 0.43 1.08 0.00 -
P/RPS 0.36 0.87 0.00 0.24 0.63 0.80 0.00 -100.00%
P/EPS 6.57 9.56 0.00 -0.18 -0.68 -2.60 0.00 -100.00%
EY 15.23 10.46 0.00 -544.98 -146.24 -38.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.20 0.00 0.00 0.00 2.57 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