[MAXTRAL] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.49%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 183,160 158,247 146,366 131,400 122,060 100,354 79,510 74.51%
PBT 21,516 15,860 14,237 10,096 5,868 8,343 9,101 77.55%
Tax -13,104 -3,795 -316 -2,994 -1,740 -2,463 -2,957 170.04%
NP 8,412 12,065 13,921 7,102 4,128 5,880 6,144 23.32%
-
NP to SH 8,180 11,745 13,564 6,914 4,128 5,880 6,144 21.04%
-
Tax Rate 60.90% 23.93% 2.22% 29.66% 29.65% 29.52% 32.49% -
Total Cost 174,748 146,182 132,445 124,298 117,932 94,474 73,366 78.44%
-
Net Worth 0 155,764 0 53,824 51,663 149,018 48,873 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 155,764 0 53,824 51,663 149,018 48,873 -
NOSH 210,625 209,981 209,865 209,515 210,612 208,592 208,506 0.67%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.59% 7.62% 9.51% 5.40% 3.38% 5.86% 7.73% -
ROE 0.00% 7.54% 0.00% 12.85% 7.99% 3.95% 12.57% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 86.96 75.36 69.74 62.72 57.95 48.11 38.13 73.34%
EPS 3.88 5.59 6.45 3.30 1.96 2.83 2.95 20.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7418 0.00 0.2569 0.2453 0.7144 0.2344 -
Adjusted Per Share Value based on latest NOSH - 210,869
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 62.26 53.80 49.76 44.67 41.49 34.11 27.03 74.50%
EPS 2.78 3.99 4.61 2.35 1.40 2.00 2.09 20.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5295 0.00 0.183 0.1756 0.5066 0.1661 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.26 0.19 0.20 0.23 0.26 0.28 0.28 -
P/RPS 0.30 0.25 0.29 0.37 0.45 0.58 0.73 -44.75%
P/EPS 6.69 3.40 3.09 6.97 13.27 9.93 9.50 -20.86%
EY 14.94 29.44 32.32 14.35 7.54 10.07 10.52 26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.00 0.90 1.06 0.39 1.19 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 17/11/04 -
Price 0.28 0.23 0.20 0.22 0.23 0.27 0.26 -
P/RPS 0.32 0.31 0.29 0.35 0.40 0.56 0.68 -39.52%
P/EPS 7.21 4.11 3.09 6.67 11.73 9.58 8.82 -12.58%
EY 13.87 24.32 32.32 15.00 8.52 10.44 11.33 14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.31 0.00 0.86 0.94 0.38 1.11 -

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