[MAXTRAL] QoQ 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- 120.87%
YoY- 129.28%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 56,387 45,790 48,472 44,075 35,185 30,515 40,721 24.30%
PBT 4,439 5,379 5,182 5,630 3,581 1,467 1,517 104.98%
Tax -1,273 -3,276 -3,730 -135 -1,092 -435 -245 200.89%
NP 3,166 2,103 1,452 5,495 2,489 1,032 1,272 83.96%
-
NP to SH 3,053 2,045 1,313 5,356 2,425 1,032 1,272 79.55%
-
Tax Rate 28.68% 60.90% 71.98% 2.40% 30.49% 29.65% 16.15% -
Total Cost 53,221 43,687 47,020 38,580 32,696 29,483 39,449 22.16%
-
Net Worth 167,135 0 155,947 0 54,172 51,663 149,258 7.85%
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 167,135 0 155,947 0 54,172 51,663 149,258 7.85%
NOSH 210,551 210,625 210,228 210,144 210,869 210,612 208,928 0.51%
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 5.61% 4.59% 3.00% 12.47% 7.07% 3.38% 3.12% -
ROE 1.83% 0.00% 0.84% 0.00% 4.48% 2.00% 0.85% -
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 26.78 21.74 23.06 20.97 16.69 14.49 19.49 23.66%
EPS 1.45 0.97 0.62 2.55 1.15 0.49 0.61 78.39%
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 19.17 15.57 16.48 14.98 11.96 10.37 13.84 24.33%
EPS 1.04 0.70 0.45 1.82 0.82 0.35 0.43 80.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5682 0.00 0.5301 0.00 0.1842 0.1756 0.5074 7.85%
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 1.16 1.20 0.82 0.95 1.38 1.79 1.44 -13.45%
P/EPS 21.38 26.78 30.42 7.85 20.00 53.06 45.99 -40.07%
EY 4.68 3.73 3.29 12.74 5.00 1.88 2.17 67.16%
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 1.05 1.29 1.00 0.95 1.32 1.59 1.39 -17.09%
P/EPS 19.31 28.84 36.83 7.85 19.13 46.94 44.35 -42.64%
EY 5.18 3.47 2.72 12.74 5.23 2.13 2.25 74.62%
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