[MAXTRAL] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.78%
YoY- 31.35%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 173,522 112,608 55,179 13,323 20,352 47,337 55,789 20.80%
PBT 19,772 7,691 7,249 -16,394 -23,882 -33,350 -18,380 -
Tax -8,233 -2,083 -2,116 3,933 4,390 33,350 18,380 -
NP 11,539 5,608 5,133 -12,461 -19,492 0 0 -
-
NP to SH 11,139 5,608 5,133 -16,394 -23,882 -33,350 -18,380 -
-
Tax Rate 41.64% 27.08% 29.19% - - - - -
Total Cost 161,983 107,000 50,046 25,784 39,844 47,337 55,789 19.43%
-
Net Worth 0 51,663 51,243 -36,004 -21,495 53 25,807 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 0 51,663 51,243 -36,004 -21,495 53 25,807 -
NOSH 210,625 210,612 203,750 53,737 53,738 53,727 53,764 25.54%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.65% 4.98% 9.30% -93.53% -95.77% 0.00% 0.00% -
ROE 0.00% 10.85% 10.02% 0.00% 0.00% -62,073.07% -71.22% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 82.38 53.47 27.08 24.79 37.87 88.10 103.77 -3.77%
EPS 5.29 2.66 2.52 -30.51 -44.44 -62.07 -34.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2453 0.2515 -0.67 -0.40 0.001 0.48 -
Adjusted Per Share Value based on latest NOSH - 53,737
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.99 38.28 18.76 4.53 6.92 16.09 18.97 20.80%
EPS 3.79 1.91 1.74 -5.57 -8.12 -11.34 -6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1756 0.1742 -0.1224 -0.0731 0.0002 0.0877 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.26 0.26 0.41 0.04 0.17 0.37 1.82 -
P/RPS 0.32 0.49 1.51 0.16 0.45 0.42 1.75 -24.65%
P/EPS 4.92 9.76 16.27 -0.13 -0.38 -0.60 -5.32 -
EY 20.34 10.24 6.14 -762.69 -261.42 -167.76 -18.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.06 1.63 0.00 0.00 370.00 3.79 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 25/05/05 - 30/05/03 31/05/02 31/05/01 - -
Price 0.28 0.23 0.00 0.04 0.17 0.33 0.00 -
P/RPS 0.34 0.43 0.00 0.16 0.45 0.37 0.00 -
P/EPS 5.29 8.64 0.00 -0.13 -0.38 -0.53 0.00 -
EY 18.89 11.58 0.00 -762.69 -261.42 -188.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 0.00 0.00 0.00 330.00 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