[MAXTRAL] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,261 36,918 12,122 0 1,350 16,212 11,553 35.65%
PBT 2,119 5,130 2,712 0 -3,810 -16,523 -11,899 -
Tax -815 -1,301 -820 0 0 0 0 -
NP 1,304 3,829 1,892 0 -3,810 -16,523 -11,899 -
-
NP to SH 1,304 3,829 1,892 0 -3,810 -16,523 -11,899 -
-
Tax Rate 38.46% 25.36% 30.24% - - - - -
Total Cost 16,957 33,089 10,230 0 5,160 32,735 23,452 -19.42%
-
Net Worth 51,243 18,607 11,822 0 -36,004 -32,777 -28,471 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 51,243 18,607 11,822 0 -36,004 -32,777 -28,471 -
NOSH 203,750 86,467 46,600 53,737 53,737 53,733 53,720 143.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.14% 10.37% 15.61% 0.00% -282.22% -101.92% -102.99% -
ROE 2.54% 20.58% 16.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.96 42.70 26.01 0.00 2.51 30.17 21.51 -44.19%
EPS 0.64 4.78 4.06 0.00 -7.09 -30.75 -22.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.2152 0.2537 0.00 -0.67 -0.61 -0.53 -
Adjusted Per Share Value based on latest NOSH - 53,737
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.21 12.55 4.12 0.00 0.46 5.51 3.93 35.62%
EPS 0.44 1.30 0.64 0.00 -1.30 -5.62 -4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.0633 0.0402 0.00 -0.1224 -0.1114 -0.0968 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.44 0.46 0.04 0.04 0.04 0.09 -
P/RPS 4.57 1.03 1.77 0.00 1.59 0.13 0.00 -
P/EPS 64.06 9.94 11.33 0.00 -0.56 -0.13 0.00 -
EY 1.56 10.06 8.83 0.00 -177.25 -768.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.04 1.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 27/02/04 28/11/03 - 30/05/03 27/02/03 28/11/02 -
Price 0.31 0.43 0.44 0.00 0.04 0.04 0.04 -
P/RPS 3.46 1.01 1.69 0.00 1.59 0.13 0.00 -
P/EPS 48.44 9.71 10.84 0.00 -0.56 -0.13 0.00 -
EY 2.06 10.30 9.23 0.00 -177.25 -768.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 2.00 1.73 0.00 0.00 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