[MAXTRAL] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -4.63%
YoY- 9.25%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,247 150,496 130,515 112,608 100,354 84,429 72,457 68.09%
PBT 15,860 12,195 9,829 7,691 8,343 9,244 8,811 47.81%
Tax -5,392 -1,907 -2,700 -2,083 -2,463 -2,699 -2,207 81.10%
NP 10,468 10,288 7,129 5,608 5,880 6,545 6,604 35.83%
-
NP to SH 10,126 10,085 7,065 5,608 5,880 6,545 6,604 32.86%
-
Tax Rate 34.00% 15.64% 27.47% 27.08% 29.52% 29.20% 25.05% -
Total Cost 147,779 140,208 123,386 107,000 94,474 77,884 65,853 71.15%
-
Net Worth 155,947 0 54,172 51,663 149,258 49,329 52,798 105.45%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 155,947 0 54,172 51,663 149,258 49,329 52,798 105.45%
NOSH 210,228 210,144 210,869 210,612 208,928 210,450 210,434 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.61% 6.84% 5.46% 4.98% 5.86% 7.75% 9.11% -
ROE 6.49% 0.00% 13.04% 10.85% 3.94% 13.27% 12.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.27 71.62 61.89 53.47 48.03 40.12 34.43 68.20%
EPS 4.82 4.80 3.35 2.66 2.81 3.11 3.14 32.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7418 0.00 0.2569 0.2453 0.7144 0.2344 0.2509 105.58%
Adjusted Per Share Value based on latest NOSH - 210,612
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.80 51.16 44.37 38.28 34.11 28.70 24.63 68.11%
EPS 3.44 3.43 2.40 1.91 2.00 2.22 2.24 33.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5301 0.00 0.1842 0.1756 0.5074 0.1677 0.1795 105.43%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.23 0.26 0.28 0.28 0.30 -
P/RPS 0.25 0.28 0.37 0.49 0.58 0.70 0.87 -56.35%
P/EPS 3.94 4.17 6.86 9.76 9.95 9.00 9.56 -44.52%
EY 25.35 24.00 14.57 10.24 10.05 11.11 10.46 80.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.90 1.06 0.39 1.19 1.20 -63.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 17/11/04 30/08/04 -
Price 0.23 0.20 0.22 0.23 0.27 0.26 0.30 -
P/RPS 0.31 0.28 0.36 0.43 0.56 0.65 0.87 -49.64%
P/EPS 4.78 4.17 6.57 8.64 9.59 8.36 9.56 -36.92%
EY 20.94 24.00 15.23 11.58 10.42 11.96 10.46 58.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.86 0.94 0.38 1.11 1.20 -59.33%

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