[MAXTRAL] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.49%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 112,202 110,594 204,354 131,400 71,078 0 15,090 39.66%
PBT 1,366 12,696 19,636 10,096 7,124 0 -15,746 -
Tax 7,776 -3,820 -5,690 -2,994 -2,580 0 15,746 -11.08%
NP 9,142 8,876 13,946 7,102 4,544 0 0 -
-
NP to SH 9,142 8,546 13,520 6,914 4,544 0 -15,746 -
-
Tax Rate -569.25% 30.09% 28.98% 29.66% 36.22% - - -
Total Cost 103,060 101,718 190,408 124,298 66,534 0 15,090 37.70%
-
Net Worth 187,599 177,571 166,648 53,824 51,822 0 -24,720 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 187,599 177,571 166,648 53,824 51,822 0 -24,720 -
NOSH 209,678 210,492 209,937 209,515 206,545 53,737 53,740 25.44%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.15% 8.03% 6.82% 5.40% 6.39% 0.00% 0.00% -
ROE 4.87% 4.81% 8.11% 12.85% 8.77% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.51 52.54 97.34 62.72 34.41 0.00 28.08 11.33%
EPS 4.36 4.06 6.44 3.30 2.20 0.00 -29.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8947 0.8436 0.7938 0.2569 0.2509 0.00 -0.46 -
Adjusted Per Share Value based on latest NOSH - 210,869
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.14 37.60 69.47 44.67 24.16 0.00 5.13 39.66%
EPS 3.11 2.91 4.60 2.35 1.54 0.00 -5.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6377 0.6036 0.5665 0.183 0.1762 0.00 -0.084 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.26 0.55 0.31 0.23 0.30 0.04 0.17 -
P/RPS 0.49 1.05 0.32 0.37 0.87 0.00 0.61 -3.58%
P/EPS 5.96 13.55 4.81 6.97 13.64 0.00 -0.58 -
EY 16.77 7.38 20.77 14.35 7.33 0.00 -172.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.65 0.39 0.90 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 22/08/07 30/08/06 25/08/05 30/08/04 - 26/08/02 -
Price 0.28 0.50 0.28 0.22 0.30 0.00 0.08 -
P/RPS 0.52 0.95 0.29 0.35 0.87 0.00 0.28 10.85%
P/EPS 6.42 12.32 4.35 6.67 13.64 0.00 -0.27 -
EY 15.57 8.12 23.00 15.00 7.33 0.00 -366.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.35 0.86 1.20 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