[MAXTRAL] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 28.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 112,608 100,354 84,429 72,457 55,179 36,918 12,122 341.30%
PBT 7,691 8,343 9,244 8,811 7,249 5,130 2,712 100.22%
Tax -2,083 -2,463 -2,699 -2,207 -2,116 -1,301 -820 86.06%
NP 5,608 5,880 6,545 6,604 5,133 3,829 1,892 106.20%
-
NP to SH 5,608 5,880 6,545 6,604 5,133 3,829 1,892 106.20%
-
Tax Rate 27.08% 29.52% 29.20% 25.05% 29.19% 25.36% 30.24% -
Total Cost 107,000 94,474 77,884 65,853 50,046 33,089 10,230 377.58%
-
Net Worth 51,663 149,258 49,329 52,798 51,243 50,489 35,036 29.52%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 51,663 149,258 49,329 52,798 51,243 50,489 35,036 29.52%
NOSH 210,612 208,928 210,450 210,434 203,750 234,615 138,102 32.45%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.98% 5.86% 7.75% 9.11% 9.30% 10.37% 15.61% -
ROE 10.85% 3.94% 13.27% 12.51% 10.02% 7.58% 5.40% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 53.47 48.03 40.12 34.43 27.08 15.74 8.78 233.11%
EPS 2.66 2.81 3.11 3.14 2.52 1.63 1.37 55.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2453 0.7144 0.2344 0.2509 0.2515 0.2152 0.2537 -2.21%
Adjusted Per Share Value based on latest NOSH - 210,434
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.28 34.11 28.70 24.63 18.76 12.55 4.12 341.36%
EPS 1.91 2.00 2.22 2.24 1.74 1.30 0.64 107.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1756 0.5074 0.1677 0.1795 0.1742 0.1716 0.1191 29.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.26 0.28 0.28 0.30 0.41 0.44 0.46 -
P/RPS 0.49 0.58 0.70 0.87 1.51 2.80 5.24 -79.36%
P/EPS 9.76 9.95 9.00 9.56 16.27 26.96 33.58 -56.08%
EY 10.24 10.05 11.11 10.46 6.14 3.71 2.98 127.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.39 1.19 1.20 1.63 2.04 1.81 -29.97%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 17/11/04 30/08/04 - - - -
Price 0.23 0.27 0.26 0.30 0.00 0.00 0.00 -
P/RPS 0.43 0.56 0.65 0.87 0.00 0.00 0.00 -
P/EPS 8.64 9.59 8.36 9.56 0.00 0.00 0.00 -
EY 11.58 10.42 11.96 10.46 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.38 1.11 1.20 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