[MAXTRAL] YoY TTM Result on 31-Dec-2000 [#4]

Announcement Date
03-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -31.89%
YoY- -122.36%
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 36,918 16,212 24,921 55,683 38,635 0.04%
PBT 5,130 -16,523 -24,209 -32,740 -14,724 -
Tax -1,301 7,872 8,656 32,740 14,724 -
NP 3,829 -8,651 -15,553 0 0 -100.00%
-
NP to SH 3,829 -16,523 -24,209 -32,740 -14,724 -
-
Tax Rate 25.36% - - - - -
Total Cost 33,089 24,863 40,474 55,683 38,635 0.16%
-
Net Worth 50,489 -32,767 -18,267 3,731 28,664 -0.58%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 50,489 -32,767 -18,267 3,731 28,664 -0.58%
NOSH 234,615 53,716 53,727 53,305 54,084 -1.51%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 10.37% -53.36% -62.41% 0.00% 0.00% -
ROE 7.58% 0.00% 0.00% -877.43% -51.37% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 15.74 30.18 46.38 104.46 71.44 1.58%
EPS 1.63 -30.76 -45.06 -61.42 -27.22 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2152 -0.61 -0.34 0.07 0.53 0.94%
Adjusted Per Share Value based on latest NOSH - 53,305
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 12.55 5.51 8.47 18.93 13.13 0.04%
EPS 1.30 -5.62 -8.23 -11.13 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 -0.1114 -0.0621 0.0127 0.0974 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.44 0.04 0.52 0.75 0.00 -
P/RPS 2.80 0.13 1.12 0.72 0.00 -100.00%
P/EPS 26.96 -0.13 -1.15 -1.22 0.00 -100.00%
EY 3.71 -768.99 -86.65 -81.89 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 0.00 0.00 10.71 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date - 27/02/03 28/02/02 03/04/01 - -
Price 0.00 0.04 0.47 0.33 0.00 -
P/RPS 0.00 0.13 1.01 0.32 0.00 -
P/EPS 0.00 -0.13 -1.04 -0.54 0.00 -
EY 0.00 -768.99 -95.87 -186.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 4.71 0.00 -

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