[MAXTRAL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -45.55%
YoY- -34.33%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 44,075 35,185 30,515 40,721 24,094 17,278 18,261 79.83%
PBT 5,630 3,581 1,467 1,517 3,264 1,443 2,119 91.71%
Tax -135 -1,092 -435 -245 -928 -475 -815 -69.80%
NP 5,495 2,489 1,032 1,272 2,336 968 1,304 160.66%
-
NP to SH 5,356 2,425 1,032 1,272 2,336 968 1,304 156.25%
-
Tax Rate 2.40% 30.49% 29.65% 16.15% 28.43% 32.92% 38.46% -
Total Cost 38,580 32,696 29,483 39,449 21,758 16,310 16,957 72.89%
-
Net Worth 0 54,172 51,663 149,258 49,329 52,798 51,243 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 0 54,172 51,663 149,258 49,329 52,798 51,243 -
NOSH 210,144 210,869 210,612 208,928 210,450 210,434 203,750 2.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.47% 7.07% 3.38% 3.12% 9.70% 5.60% 7.14% -
ROE 0.00% 4.48% 2.00% 0.85% 4.74% 1.83% 2.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.97 16.69 14.49 19.49 11.45 8.21 8.96 76.18%
EPS 2.55 1.15 0.49 0.61 1.11 0.46 0.64 151.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2569 0.2453 0.7144 0.2344 0.2509 0.2515 -
Adjusted Per Share Value based on latest NOSH - 208,928
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 14.98 11.96 10.37 13.84 8.19 5.87 6.21 79.76%
EPS 1.82 0.82 0.35 0.43 0.79 0.33 0.44 157.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1842 0.1756 0.5074 0.1677 0.1795 0.1742 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.20 0.23 0.26 0.28 0.28 0.30 0.41 -
P/RPS 0.95 1.38 1.79 1.44 2.45 3.65 4.57 -64.87%
P/EPS 7.85 20.00 53.06 45.99 25.23 65.22 64.06 -75.29%
EY 12.74 5.00 1.88 2.17 3.96 1.53 1.56 305.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.90 1.06 0.39 1.19 1.20 1.63 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 25/08/05 25/05/05 28/02/05 17/11/04 30/08/04 26/05/04 -
Price 0.20 0.22 0.23 0.27 0.26 0.30 0.31 -
P/RPS 0.95 1.32 1.59 1.39 2.27 3.65 3.46 -57.72%
P/EPS 7.85 19.13 46.94 44.35 23.42 65.22 48.44 -70.24%
EY 12.74 5.23 2.13 2.25 4.27 1.53 2.06 236.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.94 0.38 1.11 1.20 1.23 -

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