[MAXTRAL] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 7.76%
YoY- 3.27%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 36,918 16,162 0 5,400 16,212 15,404 15,090 81.26%
PBT 5,130 3,616 0 -15,240 -16,523 -15,865 -15,746 -
Tax -1,301 -1,093 0 0 0 0 15,746 -
NP 3,829 2,522 0 -15,240 -16,523 -15,865 0 -
-
NP to SH 3,829 2,522 0 -15,240 -16,523 -15,865 -15,746 -
-
Tax Rate 25.36% 30.23% - - - - - -
Total Cost 33,089 13,640 0 20,640 32,735 31,269 15,090 68.54%
-
Net Worth 18,607 11,822 0 -36,004 -32,777 -28,471 -24,720 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 18,607 11,822 0 -36,004 -32,777 -28,471 -24,720 -
NOSH 86,467 46,600 53,737 53,737 53,733 53,720 53,740 37.19%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.37% 15.61% 0.00% -282.22% -101.92% -102.99% 0.00% -
ROE 20.58% 21.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 42.70 34.68 0.00 10.05 30.17 28.67 28.08 32.13%
EPS 4.78 5.41 0.00 -28.36 -30.75 -29.53 -29.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2152 0.2537 0.00 -0.67 -0.61 -0.53 -0.46 -
Adjusted Per Share Value based on latest NOSH - 53,737
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.55 5.49 0.00 1.84 5.51 5.24 5.13 81.26%
EPS 1.30 0.86 0.00 -5.18 -5.62 -5.39 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0633 0.0402 0.00 -0.1224 -0.1114 -0.0968 -0.084 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 0.44 0.46 0.04 0.04 0.04 0.09 0.17 -
P/RPS 1.03 1.33 0.00 0.40 0.13 0.00 0.61 41.66%
P/EPS 9.94 8.50 0.00 -0.14 -0.13 0.00 -0.58 -
EY 10.06 11.77 0.00 -709.00 -768.75 0.00 -172.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 1.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 - 30/05/03 27/02/03 28/11/02 26/08/02 -
Price 0.43 0.44 0.00 0.04 0.04 0.04 0.08 -
P/RPS 1.01 1.27 0.00 0.40 0.13 0.00 0.28 134.65%
P/EPS 9.71 8.13 0.00 -0.14 -0.13 0.00 -0.27 -
EY 10.30 12.30 0.00 -709.00 -768.75 0.00 -366.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.73 0.00 0.00 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