[MAXTRAL] YoY Annualized 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- -4.3%
YoY- 53.56%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 112,115 203,664 158,247 100,354 36,918 16,212 24,921 28.46%
PBT 14,310 17,528 15,860 8,343 5,130 -16,523 -24,210 -
Tax -3,576 81 -3,795 -2,463 -1,301 0 0 -
NP 10,734 17,609 12,065 5,880 3,829 -16,523 -24,210 -
-
NP to SH 10,440 17,108 11,745 5,880 3,829 -16,523 -24,210 -
-
Tax Rate 24.99% -0.46% 23.93% 29.52% 25.36% - - -
Total Cost 101,381 186,055 146,182 94,474 33,089 32,735 49,131 12.82%
-
Net Worth 183,361 172,933 155,764 149,018 18,607 -32,777 -18,269 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 183,361 172,933 155,764 149,018 18,607 -32,777 -18,269 -
NOSH 210,060 210,049 209,981 208,592 86,467 53,733 53,734 25.49%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.57% 8.65% 7.62% 5.86% 10.37% -101.92% -97.15% -
ROE 5.69% 9.89% 7.54% 3.95% 20.58% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 53.37 96.96 75.36 48.11 42.70 30.17 46.38 2.36%
EPS 4.97 8.14 5.59 2.83 4.78 -30.75 -45.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.8233 0.7418 0.7144 0.2152 -0.61 -0.34 -
Adjusted Per Share Value based on latest NOSH - 208,928
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 38.11 69.23 53.80 34.11 12.55 5.51 8.47 28.47%
EPS 3.55 5.82 3.99 2.00 1.30 -5.62 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6233 0.5879 0.5295 0.5066 0.0633 -0.1114 -0.0621 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.43 0.50 0.19 0.28 0.44 0.04 0.52 -
P/RPS 0.81 0.52 0.25 0.58 1.03 0.13 1.12 -5.25%
P/EPS 8.65 6.14 3.40 9.93 9.94 -0.13 -1.15 -
EY 11.56 16.29 29.44 10.07 10.06 -768.75 -86.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.26 0.39 2.04 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 13/02/07 27/02/06 28/02/05 27/02/04 27/02/03 28/02/02 -
Price 0.34 0.60 0.23 0.27 0.43 0.04 0.47 -
P/RPS 0.64 0.62 0.31 0.56 1.01 0.13 1.01 -7.31%
P/EPS 6.84 7.37 4.11 9.58 9.71 -0.13 -1.04 -
EY 14.62 13.57 24.32 10.44 10.30 -768.75 -95.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.73 0.31 0.38 2.00 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