[MAXTRAL] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 194,724 130,515 72,457 0 17,629 36,760 72,395 17.91%
PBT 20,630 9,829 8,811 0 -23,425 -33,789 -22,331 -
Tax -8,414 -2,700 -2,207 0 3,933 33,789 22,331 -
NP 12,216 7,129 6,604 0 -19,492 0 0 -
-
NP to SH 11,767 7,065 6,604 0 -23,425 -33,789 -22,331 -
-
Tax Rate 40.79% 27.47% 25.05% - - - - -
Total Cost 182,508 123,386 65,853 0 37,121 36,760 72,395 16.65%
-
Net Worth 167,135 54,172 52,798 0 -24,715 -3,761 22,577 39.58%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 167,135 54,172 52,798 0 -24,715 -3,761 22,577 39.58%
NOSH 210,551 210,869 210,434 53,737 53,729 53,733 53,755 25.53%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.27% 5.46% 9.11% 0.00% -110.57% 0.00% 0.00% -
ROE 7.04% 13.04% 12.51% 0.00% 0.00% 0.00% -98.91% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 92.48 61.89 34.43 0.00 32.81 68.41 134.68 -6.07%
EPS 5.59 3.35 3.14 0.00 -43.60 -62.88 -41.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.2569 0.2509 0.00 -0.46 -0.07 0.42 11.18%
Adjusted Per Share Value based on latest NOSH - 53,737
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 66.20 44.37 24.63 0.00 5.99 12.50 24.61 17.92%
EPS 4.00 2.40 2.24 0.00 -7.96 -11.49 -7.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5682 0.1842 0.1795 0.00 -0.084 -0.0128 0.0767 39.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.31 0.23 0.30 0.04 0.17 0.32 1.18 -
P/RPS 0.34 0.37 0.87 0.00 0.52 0.47 0.88 -14.65%
P/EPS 5.55 6.86 9.56 0.00 -0.39 -0.51 -2.84 -
EY 18.03 14.57 10.46 0.00 -256.46 -196.51 -35.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.90 1.20 0.00 0.00 0.00 2.81 -28.03%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 30/08/04 - 26/08/02 27/09/01 30/08/00 -
Price 0.28 0.22 0.30 0.00 0.08 0.43 1.08 -
P/RPS 0.30 0.36 0.87 0.00 0.24 0.63 0.80 -15.07%
P/EPS 5.01 6.57 9.56 0.00 -0.18 -0.68 -2.60 -
EY 19.96 15.23 10.46 0.00 -544.98 -146.24 -38.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.86 1.20 0.00 0.00 0.00 2.57 -28.26%

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