[MAXTRAL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 35.21%
YoY- 143.55%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 102,925 221,122 146,366 79,510 16,162 15,404 27,268 24.76%
PBT 15,020 19,694 14,237 9,101 3,616 -15,865 -17,376 -
Tax -4,328 277 -316 -2,957 -1,093 0 0 -
NP 10,692 19,972 13,921 6,144 2,522 -15,865 -17,376 -
-
NP to SH 10,328 19,412 13,564 6,144 2,522 -15,865 -17,376 -
-
Tax Rate 28.81% -1.41% 2.22% 32.49% 30.23% - - -
Total Cost 92,233 201,150 132,445 73,366 13,640 31,269 44,644 12.84%
-
Net Worth 180,551 170,233 0 48,873 11,822 -28,471 -7,523 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 180,551 170,233 0 48,873 11,822 -28,471 -7,523 -
NOSH 209,918 210,086 209,865 208,506 46,600 53,720 53,740 25.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.39% 9.03% 9.51% 7.73% 15.61% -102.99% -63.72% -
ROE 5.72% 11.40% 0.00% 12.57% 21.34% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 49.03 105.25 69.74 38.13 34.68 28.67 50.74 -0.56%
EPS 4.92 9.24 6.45 2.95 5.41 -29.53 -32.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8601 0.8103 0.00 0.2344 0.2537 -0.53 -0.14 -
Adjusted Per Share Value based on latest NOSH - 210,450
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 34.99 75.17 49.76 27.03 5.49 5.24 9.27 24.76%
EPS 3.51 6.60 4.61 2.09 0.86 -5.39 -5.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.5787 0.00 0.1661 0.0402 -0.0968 -0.0256 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.49 0.31 0.20 0.28 0.46 0.09 0.43 -
P/RPS 1.00 0.29 0.29 0.73 1.33 0.00 0.85 2.74%
P/EPS 9.96 3.35 3.09 9.50 8.50 0.00 -1.33 -
EY 10.04 29.81 32.32 10.52 11.77 0.00 -75.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.00 1.19 1.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 29/11/06 15/11/05 17/11/04 28/11/03 28/11/02 28/11/01 -
Price 0.48 0.46 0.20 0.26 0.44 0.04 0.55 -
P/RPS 0.98 0.44 0.29 0.68 1.27 0.00 1.08 -1.60%
P/EPS 9.76 4.98 3.09 8.82 8.13 0.00 -1.70 -
EY 10.25 20.09 32.32 11.33 12.30 0.00 -58.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.00 1.11 1.73 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