[MAXTRAL] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 96.18%
YoY- 120.77%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 204,354 183,160 158,247 146,366 131,400 122,060 100,354 60.86%
PBT 19,636 21,516 15,860 14,237 10,096 5,868 8,343 77.21%
Tax -5,690 -13,104 -3,795 -316 -2,994 -1,740 -2,463 75.02%
NP 13,946 8,412 12,065 13,921 7,102 4,128 5,880 78.12%
-
NP to SH 13,520 8,180 11,745 13,564 6,914 4,128 5,880 74.47%
-
Tax Rate 28.98% 60.90% 23.93% 2.22% 29.66% 29.65% 29.52% -
Total Cost 190,408 174,748 146,182 132,445 124,298 117,932 94,474 59.76%
-
Net Worth 166,648 0 155,764 0 53,824 51,663 149,018 7.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 166,648 0 155,764 0 53,824 51,663 149,018 7.76%
NOSH 209,937 210,625 209,981 209,865 209,515 210,612 208,592 0.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.82% 4.59% 7.62% 9.51% 5.40% 3.38% 5.86% -
ROE 8.11% 0.00% 7.54% 0.00% 12.85% 7.99% 3.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 97.34 86.96 75.36 69.74 62.72 57.95 48.11 60.17%
EPS 6.44 3.88 5.59 6.45 3.30 1.96 2.83 73.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.00 0.7418 0.00 0.2569 0.2453 0.7144 7.29%
Adjusted Per Share Value based on latest NOSH - 210,144
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 69.47 62.26 53.80 49.76 44.67 41.49 34.11 60.88%
EPS 4.60 2.78 3.99 4.61 2.35 1.40 2.00 74.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5665 0.00 0.5295 0.00 0.183 0.1756 0.5066 7.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.26 0.19 0.20 0.23 0.26 0.28 -
P/RPS 0.32 0.30 0.25 0.29 0.37 0.45 0.58 -32.80%
P/EPS 4.81 6.69 3.40 3.09 6.97 13.27 9.93 -38.40%
EY 20.77 14.94 29.44 32.32 14.35 7.54 10.07 62.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.26 0.00 0.90 1.06 0.39 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 -
Price 0.28 0.28 0.23 0.20 0.22 0.23 0.27 -
P/RPS 0.29 0.32 0.31 0.29 0.35 0.40 0.56 -35.59%
P/EPS 4.35 7.21 4.11 3.09 6.67 11.73 9.58 -41.00%
EY 23.00 13.87 24.32 32.32 15.00 8.52 10.44 69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.31 0.00 0.86 0.94 0.38 -5.34%

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