[MAXTRAL] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 34.06%
YoY- 131.31%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 183,361 173,522 112,608 55,179 13,323 20,352 47,337 25.30%
PBT 14,301 19,772 7,691 7,249 -16,394 -23,882 -33,350 -
Tax -3,743 -8,233 -2,083 -2,116 3,933 4,390 33,350 -
NP 10,558 11,539 5,608 5,133 -12,461 -19,492 0 -
-
NP to SH 10,205 11,139 5,608 5,133 -16,394 -23,882 -33,350 -
-
Tax Rate 26.17% 41.64% 27.08% 29.19% - - - -
Total Cost 172,803 161,983 107,000 50,046 25,784 39,844 47,337 24.07%
-
Net Worth 173,852 0 51,663 51,243 -36,004 -21,495 53 285.22%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 173,852 0 51,663 51,243 -36,004 -21,495 53 285.22%
NOSH 209,814 210,625 210,612 203,750 53,737 53,738 53,727 25.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.76% 6.65% 4.98% 9.30% -93.53% -95.77% 0.00% -
ROE 5.87% 0.00% 10.85% 10.02% 0.00% 0.00% -62,073.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 87.39 82.38 53.47 27.08 24.79 37.87 88.10 -0.13%
EPS 4.86 5.29 2.66 2.52 -30.51 -44.44 -62.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.00 0.2453 0.2515 -0.67 -0.40 0.001 206.31%
Adjusted Per Share Value based on latest NOSH - 203,750
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 62.33 58.99 38.28 18.76 4.53 6.92 16.09 25.30%
EPS 3.47 3.79 1.91 1.74 -5.57 -8.12 -11.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.591 0.00 0.1756 0.1742 -0.1224 -0.0731 0.0002 278.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.26 0.26 0.41 0.04 0.17 0.37 -
P/RPS 0.66 0.32 0.49 1.51 0.16 0.45 0.42 7.82%
P/EPS 11.92 4.92 9.76 16.27 -0.13 -0.38 -0.60 -
EY 8.39 20.34 10.24 6.14 -762.69 -261.42 -167.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 1.06 1.63 0.00 0.00 370.00 -64.81%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 25/05/06 25/05/05 - 30/05/03 31/05/02 31/05/01 -
Price 0.58 0.28 0.23 0.00 0.04 0.17 0.33 -
P/RPS 0.66 0.34 0.43 0.00 0.16 0.45 0.37 10.12%
P/EPS 11.92 5.29 8.64 0.00 -0.13 -0.38 -0.53 -
EY 8.39 18.89 11.58 0.00 -762.69 -261.42 -188.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.94 0.00 0.00 0.00 330.00 -64.13%

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