[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 51.78%
YoY- 123.17%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 79,510 71,078 73,044 36,918 16,162 0 5,400 497.80%
PBT 9,101 7,124 8,476 5,130 3,616 0 -15,240 -
Tax -2,957 -2,580 -3,260 -1,301 -1,093 0 0 -
NP 6,144 4,544 5,216 3,829 2,522 0 -15,240 -
-
NP to SH 6,144 4,544 5,216 3,829 2,522 0 -15,240 -
-
Tax Rate 32.49% 36.22% 38.46% 25.36% 30.23% - - -
Total Cost 73,366 66,534 67,828 33,089 13,640 0 20,640 132.37%
-
Net Worth 48,873 51,822 51,243 18,607 11,822 0 -36,004 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,873 51,822 51,243 18,607 11,822 0 -36,004 -
NOSH 208,506 206,545 203,750 86,467 46,600 53,737 53,737 146.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.73% 6.39% 7.14% 10.37% 15.61% 0.00% -282.22% -
ROE 12.57% 8.77% 10.18% 20.58% 21.34% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.13 34.41 35.85 42.70 34.68 0.00 10.05 142.66%
EPS 2.95 2.20 2.56 4.78 5.41 0.00 -28.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.2509 0.2515 0.2152 0.2537 0.00 -0.67 -
Adjusted Per Share Value based on latest NOSH - 234,615
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 27.03 24.16 24.83 12.55 5.49 0.00 1.84 496.88%
EPS 2.09 1.54 1.77 1.30 0.86 0.00 -5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1661 0.1762 0.1742 0.0633 0.0402 0.00 -0.1224 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.30 0.41 0.44 0.46 0.04 0.04 -
P/RPS 0.73 0.87 1.14 1.03 1.33 0.00 0.40 49.17%
P/EPS 9.50 13.64 16.02 9.94 8.50 0.00 -0.14 -
EY 10.52 7.33 6.24 10.06 11.77 0.00 -709.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.63 2.04 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 30/08/04 26/05/04 27/02/04 28/11/03 - 30/05/03 -
Price 0.26 0.30 0.31 0.43 0.44 0.00 0.04 -
P/RPS 0.68 0.87 0.86 1.01 1.27 0.00 0.40 42.30%
P/EPS 8.82 13.64 12.11 9.71 8.13 0.00 -0.14 -
EY 11.33 7.33 8.26 10.30 12.30 0.00 -709.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.20 1.23 2.00 1.73 0.00 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