[MAXTRAL] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 96.18%
YoY- 120.77%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 123,312 102,925 221,122 146,366 79,510 16,162 15,404 41.39%
PBT 5,905 15,020 19,694 14,237 9,101 3,616 -15,865 -
Tax 3,608 -4,328 277 -316 -2,957 -1,093 0 -
NP 9,513 10,692 19,972 13,921 6,144 2,522 -15,865 -
-
NP to SH 9,513 10,328 19,412 13,564 6,144 2,522 -15,865 -
-
Tax Rate -61.10% 28.81% -1.41% 2.22% 32.49% 30.23% - -
Total Cost 113,798 92,233 201,150 132,445 73,366 13,640 31,269 23.99%
-
Net Worth 190,315 180,551 170,233 0 48,873 11,822 -28,471 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 190,315 180,551 170,233 0 48,873 11,822 -28,471 -
NOSH 209,852 209,918 210,086 209,865 208,506 46,600 53,720 25.46%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.71% 10.39% 9.03% 9.51% 7.73% 15.61% -102.99% -
ROE 5.00% 5.72% 11.40% 0.00% 12.57% 21.34% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 58.76 49.03 105.25 69.74 38.13 34.68 28.67 12.69%
EPS 4.53 4.92 9.24 6.45 2.95 5.41 -29.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9069 0.8601 0.8103 0.00 0.2344 0.2537 -0.53 -
Adjusted Per Share Value based on latest NOSH - 210,144
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 41.92 34.99 75.17 49.76 27.03 5.49 5.24 41.37%
EPS 3.23 3.51 6.60 4.61 2.09 0.86 -5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.647 0.6138 0.5787 0.00 0.1661 0.0402 -0.0968 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.29 0.49 0.31 0.20 0.28 0.46 0.09 -
P/RPS 0.49 1.00 0.29 0.29 0.73 1.33 0.00 -
P/EPS 6.40 9.96 3.35 3.09 9.50 8.50 0.00 -
EY 15.63 10.04 29.81 32.32 10.52 11.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.57 0.38 0.00 1.19 1.81 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 21/11/07 29/11/06 15/11/05 17/11/04 28/11/03 28/11/02 -
Price 0.24 0.48 0.46 0.20 0.26 0.44 0.04 -
P/RPS 0.41 0.98 0.44 0.29 0.68 1.27 0.00 -
P/EPS 5.29 9.76 4.98 3.09 8.82 8.13 0.00 -
EY 18.89 10.25 20.09 32.32 11.33 12.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.56 0.57 0.00 1.11 1.73 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