[MAXTRAL] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 194.27%
YoY- 120.77%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 102,177 45,790 158,247 109,775 65,700 30,515 100,354 1.21%
PBT 9,818 5,379 15,860 10,678 5,048 1,467 8,343 11.49%
Tax -2,845 -3,276 -3,795 -237 -1,497 -435 -2,463 10.11%
NP 6,973 2,103 12,065 10,441 3,551 1,032 5,880 12.07%
-
NP to SH 6,760 2,045 11,745 10,173 3,457 1,032 5,880 9.77%
-
Tax Rate 28.98% 60.90% 23.93% 2.22% 29.66% 29.65% 29.52% -
Total Cost 95,204 43,687 146,182 99,334 62,149 29,483 94,474 0.51%
-
Net Worth 166,648 0 155,764 0 53,824 51,663 149,018 7.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 166,648 0 155,764 0 53,824 51,663 149,018 7.76%
NOSH 209,937 210,625 209,981 209,865 209,515 210,612 208,592 0.43%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.82% 4.59% 7.62% 9.51% 5.40% 3.38% 5.86% -
ROE 4.06% 0.00% 7.54% 0.00% 6.42% 2.00% 3.95% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.67 21.74 75.36 52.31 31.36 14.49 48.11 0.77%
EPS 3.22 0.97 5.59 4.84 1.65 0.49 2.83 9.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.00 0.7418 0.00 0.2569 0.2453 0.7144 7.29%
Adjusted Per Share Value based on latest NOSH - 210,144
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 34.73 15.57 53.80 37.32 22.33 10.37 34.11 1.21%
EPS 2.30 0.70 3.99 3.46 1.18 0.35 2.00 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5665 0.00 0.5295 0.00 0.183 0.1756 0.5066 7.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.26 0.19 0.20 0.23 0.26 0.28 -
P/RPS 0.64 1.20 0.25 0.38 0.73 1.79 0.58 6.80%
P/EPS 9.63 26.78 3.40 4.13 13.94 53.06 9.93 -2.02%
EY 10.39 3.73 29.44 24.24 7.17 1.88 10.07 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.26 0.00 0.90 1.06 0.39 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 -
Price 0.28 0.28 0.23 0.20 0.22 0.23 0.27 -
P/RPS 0.58 1.29 0.31 0.38 0.70 1.59 0.56 2.37%
P/EPS 8.70 28.84 4.11 4.13 13.33 46.94 9.58 -6.23%
EY 11.50 3.47 24.32 24.24 7.50 2.13 10.44 6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.31 0.00 0.86 0.94 0.38 -5.34%

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