[MAXTRAL] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 55,179 36,918 12,122 0 13,323 16,212 15,869 129.34%
PBT 7,249 5,130 2,712 0 -16,394 -16,523 -22,853 -
Tax -2,116 -1,301 -820 0 3,933 7,872 18,827 -
NP 5,133 3,829 1,892 0 -12,461 -8,651 -4,026 -
-
NP to SH 5,133 3,829 1,892 0 -16,394 -16,523 -22,853 -
-
Tax Rate 29.19% 25.36% 30.24% - - - - -
Total Cost 50,046 33,089 10,230 0 25,784 24,863 19,895 84.85%
-
Net Worth 51,243 50,489 35,036 0 -36,004 -32,767 -28,488 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 51,243 50,489 35,036 0 -36,004 -32,767 -28,488 -
NOSH 203,750 234,615 138,102 53,737 53,737 53,716 53,751 142.91%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.30% 10.37% 15.61% 0.00% -93.53% -53.36% -25.37% -
ROE 10.02% 7.58% 5.40% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.08 15.74 8.78 0.00 24.79 30.18 29.52 -5.58%
EPS 2.52 1.63 1.37 0.00 -30.51 -30.76 -42.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2515 0.2152 0.2537 0.00 -0.67 -0.61 -0.53 -
Adjusted Per Share Value based on latest NOSH - 53,737
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.76 12.55 4.12 0.00 4.53 5.51 5.39 129.49%
EPS 1.74 1.30 0.64 0.00 -5.57 -5.62 -7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1716 0.1191 0.00 -0.1224 -0.1114 -0.0968 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.41 0.44 0.46 0.04 0.04 0.04 0.09 -
P/RPS 1.51 2.80 5.24 0.00 0.16 0.13 0.30 193.41%
P/EPS 16.27 26.96 33.58 0.00 -0.13 -0.13 -0.21 -
EY 6.14 3.71 2.98 0.00 -762.69 -768.99 -472.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.04 1.81 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - 30/05/03 27/02/03 28/11/02 -
Price 0.00 0.00 0.00 0.00 0.04 0.04 0.04 -
P/RPS 0.00 0.00 0.00 0.00 0.16 0.13 0.14 -
P/EPS 0.00 0.00 0.00 0.00 -0.13 -0.13 -0.09 -
EY 0.00 0.00 0.00 0.00 -762.69 -768.99 -1,062.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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