[MAXTRAL] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 102.82%
YoY- 143.55%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 65,700 30,515 100,354 59,633 35,539 18,261 36,918 46.90%
PBT 5,048 1,467 8,343 6,826 3,562 2,119 5,130 -1.06%
Tax -1,497 -435 -2,463 -2,218 -1,290 -815 -1,301 9.81%
NP 3,551 1,032 5,880 4,608 2,272 1,304 3,829 -4.90%
-
NP to SH 3,457 1,032 5,880 4,608 2,272 1,304 3,829 -6.59%
-
Tax Rate 29.66% 29.65% 29.52% 32.49% 36.22% 38.46% 25.36% -
Total Cost 62,149 29,483 94,474 55,025 33,267 16,957 33,089 52.28%
-
Net Worth 53,824 51,663 149,018 48,873 51,822 51,243 18,607 103.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 53,824 51,663 149,018 48,873 51,822 51,243 18,607 103.14%
NOSH 209,515 210,612 208,592 208,506 206,545 203,750 86,467 80.50%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.40% 3.38% 5.86% 7.73% 6.39% 7.14% 10.37% -
ROE 6.42% 2.00% 3.95% 9.43% 4.38% 2.54% 20.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.36 14.49 48.11 28.60 17.21 8.96 42.70 -18.61%
EPS 1.65 0.49 2.83 2.21 1.10 0.64 4.78 -50.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2569 0.2453 0.7144 0.2344 0.2509 0.2515 0.2152 12.54%
Adjusted Per Share Value based on latest NOSH - 210,450
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.33 10.37 34.11 20.27 12.08 6.21 12.55 46.88%
EPS 1.18 0.35 2.00 1.57 0.77 0.44 1.30 -6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.1756 0.5066 0.1661 0.1762 0.1742 0.0633 103.07%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.23 0.26 0.28 0.28 0.30 0.41 0.44 -
P/RPS 0.73 1.79 0.58 0.98 1.74 4.57 1.03 -20.52%
P/EPS 13.94 53.06 9.93 12.67 27.27 64.06 9.94 25.31%
EY 7.17 1.88 10.07 7.89 3.67 1.56 10.06 -20.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.06 0.39 1.19 1.20 1.63 2.04 -42.07%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 28/02/05 17/11/04 30/08/04 26/05/04 27/02/04 -
Price 0.22 0.23 0.27 0.26 0.30 0.31 0.43 -
P/RPS 0.70 1.59 0.56 0.91 1.74 3.46 1.01 -21.70%
P/EPS 13.33 46.94 9.58 11.76 27.27 48.44 9.71 23.54%
EY 7.50 2.13 10.44 8.50 3.67 2.06 10.30 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.94 0.38 1.11 1.20 1.23 2.00 -43.05%

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