[MAXTRAL] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 28.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 156,784 194,724 130,515 72,457 0 17,629 36,760 27.33%
PBT 14,058 20,630 9,829 8,811 0 -23,425 -33,789 -
Tax -3,423 -8,414 -2,700 -2,207 0 3,933 33,789 -
NP 10,635 12,216 7,129 6,604 0 -19,492 0 -
-
NP to SH 10,292 11,767 7,065 6,604 0 -23,425 -33,789 -
-
Tax Rate 24.35% 40.79% 27.47% 25.05% - - - -
Total Cost 146,149 182,508 123,386 65,853 0 37,121 36,760 25.85%
-
Net Worth 177,778 167,135 54,172 52,798 0 -24,715 -3,761 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 177,778 167,135 54,172 52,798 0 -24,715 -3,761 -
NOSH 210,738 210,551 210,869 210,434 53,737 53,729 53,733 25.56%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.78% 6.27% 5.46% 9.11% 0.00% -110.57% 0.00% -
ROE 5.79% 7.04% 13.04% 12.51% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 74.40 92.48 61.89 34.43 0.00 32.81 68.41 1.40%
EPS 4.88 5.59 3.35 3.14 0.00 -43.60 -62.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8436 0.7938 0.2569 0.2509 0.00 -0.46 -0.07 -
Adjusted Per Share Value based on latest NOSH - 210,434
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 53.30 66.20 44.37 24.63 0.00 5.99 12.50 27.32%
EPS 3.50 4.00 2.40 2.24 0.00 -7.96 -11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6043 0.5682 0.1842 0.1795 0.00 -0.084 -0.0128 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 0.55 0.31 0.23 0.30 0.04 0.17 0.32 -
P/RPS 0.74 0.34 0.37 0.87 0.00 0.52 0.47 7.85%
P/EPS 11.26 5.55 6.86 9.56 0.00 -0.39 -0.51 -
EY 8.88 18.03 14.57 10.46 0.00 -256.46 -196.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.39 0.90 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 30/08/06 25/08/05 30/08/04 - 26/08/02 27/09/01 -
Price 0.50 0.28 0.22 0.30 0.00 0.08 0.43 -
P/RPS 0.67 0.30 0.36 0.87 0.00 0.24 0.63 1.03%
P/EPS 10.24 5.01 6.57 9.56 0.00 -0.18 -0.68 -
EY 9.77 19.96 15.23 10.46 0.00 -544.98 -146.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.35 0.86 1.20 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