[MAXTRAL] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -29.8%
YoY- -20.86%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,247 146,366 131,400 122,060 100,354 79,510 71,078 70.25%
PBT 15,860 14,237 10,096 5,868 8,343 9,101 7,124 70.24%
Tax -3,795 -316 -2,994 -1,740 -2,463 -2,957 -2,580 29.24%
NP 12,065 13,921 7,102 4,128 5,880 6,144 4,544 91.40%
-
NP to SH 11,745 13,564 6,914 4,128 5,880 6,144 4,544 88.01%
-
Tax Rate 23.93% 2.22% 29.66% 29.65% 29.52% 32.49% 36.22% -
Total Cost 146,182 132,445 124,298 117,932 94,474 73,366 66,534 68.76%
-
Net Worth 155,764 0 53,824 51,663 149,018 48,873 51,822 107.85%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 155,764 0 53,824 51,663 149,018 48,873 51,822 107.85%
NOSH 209,981 209,865 209,515 210,612 208,592 208,506 206,545 1.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.62% 9.51% 5.40% 3.38% 5.86% 7.73% 6.39% -
ROE 7.54% 0.00% 12.85% 7.99% 3.95% 12.57% 8.77% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.36 69.74 62.72 57.95 48.11 38.13 34.41 68.40%
EPS 5.59 6.45 3.30 1.96 2.83 2.95 2.20 85.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7418 0.00 0.2569 0.2453 0.7144 0.2344 0.2509 105.58%
Adjusted Per Share Value based on latest NOSH - 210,612
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.80 49.76 44.67 41.49 34.11 27.03 24.16 70.27%
EPS 3.99 4.61 2.35 1.40 2.00 2.09 1.54 88.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5295 0.00 0.183 0.1756 0.5066 0.1661 0.1762 107.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.23 0.26 0.28 0.28 0.30 -
P/RPS 0.25 0.29 0.37 0.45 0.58 0.73 0.87 -56.35%
P/EPS 3.40 3.09 6.97 13.27 9.93 9.50 13.64 -60.29%
EY 29.44 32.32 14.35 7.54 10.07 10.52 7.33 152.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.90 1.06 0.39 1.19 1.20 -63.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 17/11/04 30/08/04 -
Price 0.23 0.20 0.22 0.23 0.27 0.26 0.30 -
P/RPS 0.31 0.29 0.35 0.40 0.56 0.68 0.87 -49.64%
P/EPS 4.11 3.09 6.67 11.73 9.58 8.82 13.64 -54.95%
EY 24.32 32.32 15.00 8.52 10.44 11.33 7.33 121.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.86 0.94 0.38 1.11 1.20 -59.33%

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