[MAXTRAL] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 108.28%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,457 55,179 36,918 12,122 0 13,323 16,212 171.57%
PBT 8,811 7,249 5,130 2,712 0 -16,394 -16,523 -
Tax -2,207 -2,116 -1,301 -820 0 3,933 7,872 -
NP 6,604 5,133 3,829 1,892 0 -12,461 -8,651 -
-
NP to SH 6,604 5,133 3,829 1,892 0 -16,394 -16,523 -
-
Tax Rate 25.05% 29.19% 25.36% 30.24% - - - -
Total Cost 65,853 50,046 33,089 10,230 0 25,784 24,863 91.54%
-
Net Worth 52,798 51,243 50,489 35,036 0 -36,004 -32,767 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 52,798 51,243 50,489 35,036 0 -36,004 -32,767 -
NOSH 210,434 203,750 234,615 138,102 53,737 53,737 53,716 148.71%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.11% 9.30% 10.37% 15.61% 0.00% -93.53% -53.36% -
ROE 12.51% 10.02% 7.58% 5.40% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 34.43 27.08 15.74 8.78 0.00 24.79 30.18 9.18%
EPS 3.14 2.52 1.63 1.37 0.00 -30.51 -30.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2515 0.2152 0.2537 0.00 -0.67 -0.61 -
Adjusted Per Share Value based on latest NOSH - 138,102
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.63 18.76 12.55 4.12 0.00 4.53 5.51 171.60%
EPS 2.24 1.74 1.30 0.64 0.00 -5.57 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1742 0.1716 0.1191 0.00 -0.1224 -0.1114 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.30 0.41 0.44 0.46 0.04 0.04 0.04 -
P/RPS 0.87 1.51 2.80 5.24 0.00 0.16 0.13 255.53%
P/EPS 9.56 16.27 26.96 33.58 0.00 -0.13 -0.13 -
EY 10.46 6.14 3.71 2.98 0.00 -762.69 -768.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.63 2.04 1.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 - - - - 30/05/03 27/02/03 -
Price 0.30 0.00 0.00 0.00 0.00 0.04 0.04 -
P/RPS 0.87 0.00 0.00 0.00 0.00 0.16 0.13 255.53%
P/EPS 9.56 0.00 0.00 0.00 0.00 -0.13 -0.13 -
EY 10.46 0.00 0.00 0.00 0.00 -762.69 -768.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.00 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