[MAXTRAL] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.75%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 127,405 115,016 214,314 150,496 84,429 12,122 15,869 41.46%
PBT 7,474 14,022 19,953 12,195 9,244 2,712 -22,853 -
Tax 2,376 -3,373 -9,665 -1,907 -2,699 -820 18,827 -29.15%
NP 9,850 10,649 10,288 10,288 6,545 1,892 -4,026 -
-
NP to SH 9,829 10,295 9,881 10,085 6,545 1,892 -22,853 -
-
Tax Rate -31.79% 24.06% 48.44% 15.64% 29.20% 30.24% - -
Total Cost 117,555 104,367 204,026 140,208 77,884 10,230 19,895 34.42%
-
Net Worth 190,597 181,038 170,408 0 49,329 35,036 -28,488 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 190,597 181,038 170,408 0 49,329 35,036 -28,488 -
NOSH 210,163 210,484 210,303 210,144 210,450 138,102 53,751 25.48%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.73% 9.26% 4.80% 6.84% 7.75% 15.61% -25.37% -
ROE 5.16% 5.69% 5.80% 0.00% 13.27% 5.40% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 60.62 54.64 101.91 71.62 40.12 8.78 29.52 12.72%
EPS 4.68 4.89 4.70 4.80 3.11 1.37 -42.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9069 0.8601 0.8103 0.00 0.2344 0.2537 -0.53 -
Adjusted Per Share Value based on latest NOSH - 210,144
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 43.31 39.10 72.85 51.16 28.70 4.12 5.39 41.48%
EPS 3.34 3.50 3.36 3.43 2.22 0.64 -7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.6154 0.5793 0.00 0.1677 0.1191 -0.0968 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.29 0.49 0.31 0.20 0.28 0.46 0.09 -
P/RPS 0.48 0.90 0.30 0.28 0.70 5.24 0.30 8.14%
P/EPS 6.20 10.02 6.60 4.17 9.00 33.58 -0.21 -
EY 16.13 9.98 15.16 24.00 11.11 2.98 -472.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.38 0.00 1.19 1.81 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 21/11/07 29/11/06 15/11/05 17/11/04 - 28/11/02 -
Price 0.24 0.48 0.46 0.20 0.26 0.00 0.04 -
P/RPS 0.40 0.88 0.45 0.28 0.65 0.00 0.14 19.10%
P/EPS 5.13 9.81 9.79 4.17 8.36 0.00 -0.09 -
EY 19.49 10.19 10.21 24.00 11.96 0.00 -1,062.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.56 0.57 0.00 1.11 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