[MAXTRAL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -82.45%
YoY- -20.86%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 158,247 109,775 65,700 30,515 100,354 59,633 35,539 169.92%
PBT 15,860 10,678 5,048 1,467 8,343 6,826 3,562 169.91%
Tax -3,795 -237 -1,497 -435 -2,463 -2,218 -1,290 104.90%
NP 12,065 10,441 3,551 1,032 5,880 4,608 2,272 203.45%
-
NP to SH 11,745 10,173 3,457 1,032 5,880 4,608 2,272 198.07%
-
Tax Rate 23.93% 2.22% 29.66% 29.65% 29.52% 32.49% 36.22% -
Total Cost 146,182 99,334 62,149 29,483 94,474 55,025 33,267 167.55%
-
Net Worth 155,764 0 53,824 51,663 149,018 48,873 51,822 107.85%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 155,764 0 53,824 51,663 149,018 48,873 51,822 107.85%
NOSH 209,981 209,865 209,515 210,612 208,592 208,506 206,545 1.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.62% 9.51% 5.40% 3.38% 5.86% 7.73% 6.39% -
ROE 7.54% 0.00% 6.42% 2.00% 3.95% 9.43% 4.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 75.36 52.31 31.36 14.49 48.11 28.60 17.21 166.93%
EPS 5.59 4.84 1.65 0.49 2.83 2.21 1.10 194.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7418 0.00 0.2569 0.2453 0.7144 0.2344 0.2509 105.58%
Adjusted Per Share Value based on latest NOSH - 210,612
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.80 37.32 22.33 10.37 34.11 20.27 12.08 169.95%
EPS 3.99 3.46 1.18 0.35 2.00 1.57 0.77 198.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5295 0.00 0.183 0.1756 0.5066 0.1661 0.1762 107.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.19 0.20 0.23 0.26 0.28 0.28 0.30 -
P/RPS 0.25 0.38 0.73 1.79 0.58 0.98 1.74 -72.47%
P/EPS 3.40 4.13 13.94 53.06 9.93 12.67 27.27 -74.94%
EY 29.44 24.24 7.17 1.88 10.07 7.89 3.67 299.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.00 0.90 1.06 0.39 1.19 1.20 -63.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 17/11/04 30/08/04 -
Price 0.23 0.20 0.22 0.23 0.27 0.26 0.30 -
P/RPS 0.31 0.38 0.70 1.59 0.56 0.91 1.74 -68.23%
P/EPS 4.11 4.13 13.33 46.94 9.58 11.76 27.27 -71.58%
EY 24.32 24.24 7.50 2.13 10.44 8.50 3.67 251.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.00 0.86 0.94 0.38 1.11 1.20 -59.33%

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