[MAXTRAL] QoQ 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- 141.32%
YoY- 23.47%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 35,185 30,515 40,721 24,094 17,278 18,261 24,796 26.30%
PBT 3,581 1,467 1,517 3,264 1,443 2,119 2,418 29.95%
Tax -1,092 -435 -245 -928 -475 -815 -481 72.82%
NP 2,489 1,032 1,272 2,336 968 1,304 1,937 18.21%
-
NP to SH 2,425 1,032 1,272 2,336 968 1,304 1,937 16.17%
-
Tax Rate 30.49% 29.65% 16.15% 28.43% 32.92% 38.46% 19.89% -
Total Cost 32,696 29,483 39,449 21,758 16,310 16,957 22,859 26.97%
-
Net Worth 54,172 51,663 149,258 49,329 52,798 51,243 50,489 4.81%
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 54,172 51,663 149,258 49,329 52,798 51,243 50,489 4.81%
NOSH 210,869 210,612 208,928 210,450 210,434 203,750 234,615 -6.87%
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 7.07% 3.38% 3.12% 9.70% 5.60% 7.14% 7.81% -
ROE 4.48% 2.00% 0.85% 4.74% 1.83% 2.54% 3.84% -
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 16.69 14.49 19.49 11.45 8.21 8.96 10.57 35.63%
EPS 1.15 0.49 0.61 1.11 0.46 0.64 0.95 13.59%
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 11.96 10.37 13.84 8.19 5.87 6.21 8.43 26.28%
EPS 0.82 0.35 0.43 0.79 0.33 0.44 0.66 15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1842 0.1756 0.5074 0.1677 0.1795 0.1742 0.1716 4.84%
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 1.38 1.79 1.44 2.45 3.65 4.57 4.16 -52.11%
P/EPS 20.00 53.06 45.99 25.23 65.22 64.06 53.29 -48.00%
EY 5.00 1.88 2.17 3.96 1.53 1.56 1.88 92.07%
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 1.32 1.59 1.39 2.27 3.65 3.46 4.07 -52.82%
P/EPS 19.13 46.94 44.35 23.42 65.22 48.44 52.08 -48.74%
EY 5.23 2.13 2.25 4.27 1.53 2.06 1.92 95.16%
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