[MAXTRAL] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 102.38%
YoY- 123.17%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 203,664 158,247 100,354 36,918 16,212 24,921 55,684 24.11%
PBT 17,528 15,860 8,343 5,130 -16,523 -24,210 -32,742 -
Tax 81 -3,795 -2,463 -1,301 0 0 32,742 -63.20%
NP 17,609 12,065 5,880 3,829 -16,523 -24,210 0 -
-
NP to SH 17,108 11,745 5,880 3,829 -16,523 -24,210 -32,742 -
-
Tax Rate -0.46% 23.93% 29.52% 25.36% - - - -
Total Cost 186,055 146,182 94,474 33,089 32,735 49,131 55,684 22.25%
-
Net Worth 172,933 155,764 149,018 18,607 -32,777 -18,269 3,757 89.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 172,933 155,764 149,018 18,607 -32,777 -18,269 3,757 89.25%
NOSH 210,049 209,981 208,592 86,467 53,733 53,734 53,673 25.52%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.65% 7.62% 5.86% 10.37% -101.92% -97.15% 0.00% -
ROE 9.89% 7.54% 3.95% 20.58% 0.00% 0.00% -871.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.96 75.36 48.11 42.70 30.17 46.38 103.75 -1.12%
EPS 8.14 5.59 2.83 4.78 -30.75 -45.06 -61.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8233 0.7418 0.7144 0.2152 -0.61 -0.34 0.07 50.77%
Adjusted Per Share Value based on latest NOSH - 234,615
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.23 53.80 34.11 12.55 5.51 8.47 18.93 24.11%
EPS 5.82 3.99 2.00 1.30 -5.62 -8.23 -11.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5879 0.5295 0.5066 0.0633 -0.1114 -0.0621 0.0128 89.18%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.50 0.19 0.28 0.44 0.04 0.52 0.75 -
P/RPS 0.52 0.25 0.58 1.03 0.13 1.12 0.72 -5.27%
P/EPS 6.14 3.40 9.93 9.94 -0.13 -1.15 -1.23 -
EY 16.29 29.44 10.07 10.06 -768.75 -86.64 -81.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.26 0.39 2.04 0.00 0.00 10.71 -37.95%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 13/02/07 27/02/06 28/02/05 27/02/04 27/02/03 28/02/02 03/04/01 -
Price 0.60 0.23 0.27 0.43 0.04 0.47 0.33 -
P/RPS 0.62 0.31 0.56 1.01 0.13 1.01 0.32 11.64%
P/EPS 7.37 4.11 9.58 9.71 -0.13 -1.04 -0.54 -
EY 13.57 24.32 10.44 10.30 -768.75 -95.86 -184.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.31 0.38 2.00 0.00 0.00 4.71 -26.69%

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