[MAXTRAL] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 122,060 100,354 79,510 71,078 73,044 36,918 16,162 284.46%
PBT 5,868 8,343 9,101 7,124 8,476 5,130 3,616 38.05%
Tax -1,740 -2,463 -2,957 -2,580 -3,260 -1,301 -1,093 36.30%
NP 4,128 5,880 6,144 4,544 5,216 3,829 2,522 38.84%
-
NP to SH 4,128 5,880 6,144 4,544 5,216 3,829 2,522 38.84%
-
Tax Rate 29.65% 29.52% 32.49% 36.22% 38.46% 25.36% 30.23% -
Total Cost 117,932 94,474 73,366 66,534 67,828 33,089 13,640 320.70%
-
Net Worth 51,663 149,018 48,873 51,822 51,243 18,607 11,822 167.05%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,663 149,018 48,873 51,822 51,243 18,607 11,822 167.05%
NOSH 210,612 208,592 208,506 206,545 203,750 86,467 46,600 173.10%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 3.38% 5.86% 7.73% 6.39% 7.14% 10.37% 15.61% -
ROE 7.99% 3.95% 12.57% 8.77% 10.18% 20.58% 21.34% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 57.95 48.11 38.13 34.41 35.85 42.70 34.68 40.77%
EPS 1.96 2.83 2.95 2.20 2.56 4.78 5.41 -49.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.7144 0.2344 0.2509 0.2515 0.2152 0.2537 -2.21%
Adjusted Per Share Value based on latest NOSH - 210,434
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.49 34.11 27.03 24.16 24.83 12.55 5.49 284.63%
EPS 1.40 2.00 2.09 1.54 1.77 1.30 0.86 38.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.5066 0.1661 0.1762 0.1742 0.0633 0.0402 166.97%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.26 0.28 0.28 0.30 0.41 0.44 0.46 -
P/RPS 0.45 0.58 0.73 0.87 1.14 1.03 1.33 -51.41%
P/EPS 13.27 9.93 9.50 13.64 16.02 9.94 8.50 34.53%
EY 7.54 10.07 10.52 7.33 6.24 10.06 11.77 -25.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.39 1.19 1.20 1.63 2.04 1.81 -29.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 17/11/04 30/08/04 26/05/04 27/02/04 28/11/03 -
Price 0.23 0.27 0.26 0.30 0.31 0.43 0.44 -
P/RPS 0.40 0.56 0.68 0.87 0.86 1.01 1.27 -53.67%
P/EPS 11.73 9.58 8.82 13.64 12.11 9.71 8.13 27.65%
EY 8.52 10.44 11.33 7.33 8.26 10.30 12.30 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.38 1.11 1.20 1.23 2.00 1.73 -33.38%

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