[MAXTRAL] YoY TTM 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- -10.16%
YoY- 53.56%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM 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 -24,209 -
Tax -3,576 -6,062 -5,392 -2,463 -1,301 7,872 8,656 -
NP 10,734 11,466 10,468 5,880 3,829 -8,651 -15,553 -
-
NP to SH 10,440 11,117 10,126 5,880 3,829 -16,523 -24,209 -
-
Tax Rate 24.99% 34.58% 34.00% 29.52% 25.36% - - -
Total Cost 101,381 192,198 147,779 94,474 33,089 24,863 40,474 16.52%
-
Net Worth 183,718 173,146 155,947 149,258 50,489 -32,767 -18,267 -
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 183,718 173,146 155,947 149,258 50,489 -32,767 -18,267 -
NOSH 210,468 210,307 210,228 208,928 234,615 53,716 53,727 25.54%
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% 5.63% 6.61% 5.86% 10.37% -53.36% -62.41% -
ROE 5.68% 6.42% 6.49% 3.94% 7.58% 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 53.27 96.84 75.27 48.03 15.74 30.18 46.38 2.33%
EPS 4.96 5.29 4.82 2.81 1.63 -30.76 -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 3.78 3.44 2.00 1.30 -5.62 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6245 0.5886 0.5301 0.5074 0.1716 -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 2.80 0.13 1.12 -5.25%
P/EPS 8.67 9.46 3.94 9.95 26.96 -0.13 -1.15 -
EY 11.54 10.57 25.35 10.05 3.71 -768.99 -86.65 -
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 - 27/02/03 28/02/02 -
Price 0.34 0.60 0.23 0.27 0.00 0.04 0.47 -
P/RPS 0.64 0.62 0.31 0.56 0.00 0.13 1.01 -7.31%
P/EPS 6.85 11.35 4.78 9.59 0.00 -0.13 -1.04 -
EY 14.59 8.81 20.94 10.42 0.00 -768.99 -95.87 -
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 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