[MAXTRAL] QoQ TTM 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- -10.16%
YoY- 53.56%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 150,496 130,515 112,608 100,354 84,429 72,457 55,179 95.09%
PBT 12,195 9,829 7,691 8,343 9,244 8,811 7,249 41.40%
Tax -1,907 -2,700 -2,083 -2,463 -2,699 -2,207 -2,116 -6.69%
NP 10,288 7,129 5,608 5,880 6,545 6,604 5,133 58.89%
-
NP to SH 10,085 7,065 5,608 5,880 6,545 6,604 5,133 56.80%
-
Tax Rate 15.64% 27.47% 27.08% 29.52% 29.20% 25.05% 29.19% -
Total Cost 140,208 123,386 107,000 94,474 77,884 65,853 50,046 98.60%
-
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 6.84% 5.46% 4.98% 5.86% 7.75% 9.11% 9.30% -
ROE 0.00% 13.04% 10.85% 3.94% 13.27% 12.51% 10.02% -
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 71.62 61.89 53.47 48.03 40.12 34.43 27.08 91.13%
EPS 4.80 3.35 2.66 2.81 3.11 3.14 2.52 53.59%
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 51.16 44.37 38.28 34.11 28.70 24.63 18.76 95.07%
EPS 3.43 2.40 1.91 2.00 2.22 2.24 1.74 57.15%
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 0.28 0.37 0.49 0.58 0.70 0.87 1.51 -67.44%
P/EPS 4.17 6.86 9.76 9.95 9.00 9.56 16.27 -59.61%
EY 24.00 14.57 10.24 10.05 11.11 10.46 6.14 147.93%
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 - -
Price 0.20 0.22 0.23 0.27 0.26 0.30 0.00 -
P/RPS 0.28 0.36 0.43 0.56 0.65 0.87 0.00 -
P/EPS 4.17 6.57 8.64 9.59 8.36 9.56 0.00 -
EY 24.00 15.23 11.58 10.42 11.96 10.46 0.00 -
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 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