[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -4.3%
YoY- 53.56%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 146,366 131,400 122,060 100,354 79,510 71,078 73,044 58.87%
PBT 14,237 10,096 5,868 8,343 9,101 7,124 8,476 41.25%
Tax -316 -2,994 -1,740 -2,463 -2,957 -2,580 -3,260 -78.86%
NP 13,921 7,102 4,128 5,880 6,144 4,544 5,216 92.29%
-
NP to SH 13,564 6,914 4,128 5,880 6,144 4,544 5,216 88.99%
-
Tax Rate 2.22% 29.66% 29.65% 29.52% 32.49% 36.22% 38.46% -
Total Cost 132,445 124,298 117,932 94,474 73,366 66,534 67,828 56.16%
-
Net Worth 0 53,824 51,663 149,018 48,873 51,822 51,243 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 53,824 51,663 149,018 48,873 51,822 51,243 -
NOSH 209,865 209,515 210,612 208,592 208,506 206,545 203,750 1.98%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.51% 5.40% 3.38% 5.86% 7.73% 6.39% 7.14% -
ROE 0.00% 12.85% 7.99% 3.95% 12.57% 8.77% 10.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 69.74 62.72 57.95 48.11 38.13 34.41 35.85 55.77%
EPS 6.45 3.30 1.96 2.83 2.95 2.20 2.56 85.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2569 0.2453 0.7144 0.2344 0.2509 0.2515 -
Adjusted Per Share Value based on latest NOSH - 208,928
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 49.76 44.67 41.49 34.11 27.03 24.16 24.83 58.88%
EPS 4.61 2.35 1.40 2.00 2.09 1.54 1.77 89.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.183 0.1756 0.5066 0.1661 0.1762 0.1742 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.23 0.26 0.28 0.28 0.30 0.41 -
P/RPS 0.29 0.37 0.45 0.58 0.73 0.87 1.14 -59.81%
P/EPS 3.09 6.97 13.27 9.93 9.50 13.64 16.02 -66.58%
EY 32.32 14.35 7.54 10.07 10.52 7.33 6.24 199.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 1.06 0.39 1.19 1.20 1.63 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 25/08/05 25/05/05 28/02/05 17/11/04 30/08/04 26/05/04 -
Price 0.20 0.22 0.23 0.27 0.26 0.30 0.31 -
P/RPS 0.29 0.35 0.40 0.56 0.68 0.87 0.86 -51.52%
P/EPS 3.09 6.67 11.73 9.58 8.82 13.64 12.11 -59.73%
EY 32.32 15.00 8.52 10.44 11.33 7.33 8.26 148.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.94 0.38 1.11 1.20 1.23 -

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