[MAXTRAL] YoY Annualized Quarter 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- -12.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 110,594 204,354 131,400 71,078 0 15,090 29,674 24.50%
PBT 12,696 19,636 10,096 7,124 0 -15,746 -17,312 -
Tax -3,820 -5,690 -2,994 -2,580 0 15,746 17,312 -
NP 8,876 13,946 7,102 4,544 0 0 0 -
-
NP to SH 8,546 13,520 6,914 4,544 0 -15,746 -17,312 -
-
Tax Rate 30.09% 28.98% 29.66% 36.22% - - - -
Total Cost 101,718 190,408 124,298 66,534 0 15,090 29,674 22.78%
-
Net Worth 177,571 166,648 53,824 51,822 0 -24,720 -3,761 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 177,571 166,648 53,824 51,822 0 -24,720 -3,761 -
NOSH 210,492 209,937 209,515 206,545 53,737 53,740 53,730 25.54%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.03% 6.82% 5.40% 6.39% 0.00% 0.00% 0.00% -
ROE 4.81% 8.11% 12.85% 8.77% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 52.54 97.34 62.72 34.41 0.00 28.08 55.23 -0.82%
EPS 4.06 6.44 3.30 2.20 0.00 -29.30 -32.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8436 0.7938 0.2569 0.2509 0.00 -0.46 -0.07 -
Adjusted Per Share Value based on latest NOSH - 210,434
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.60 69.47 44.67 24.16 0.00 5.13 10.09 24.50%
EPS 2.91 4.60 2.35 1.54 0.00 -5.35 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.5665 0.183 0.1762 0.00 -0.084 -0.0128 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 0.55 0.31 0.23 0.30 0.04 0.17 0.32 -
P/RPS 1.05 0.32 0.37 0.87 0.00 0.61 0.58 10.39%
P/EPS 13.55 4.81 6.97 13.64 0.00 -0.58 -0.99 -
EY 7.38 20.77 14.35 7.33 0.00 -172.35 -100.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.39 0.90 1.20 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 30/08/06 25/08/05 30/08/04 - 26/08/02 27/09/01 -
Price 0.50 0.28 0.22 0.30 0.00 0.08 0.43 -
P/RPS 0.95 0.29 0.35 0.87 0.00 0.28 0.78 3.33%
P/EPS 12.32 4.35 6.67 13.64 0.00 -0.27 -1.33 -
EY 8.12 23.00 15.00 7.33 0.00 -366.25 -74.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.35 0.86 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