[MAXTRAL] YoY Cumulative Quarter 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- 115.9%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 165,842 109,775 59,633 12,122 11,553 20,451 46,534 23.57%
PBT 14,771 10,678 6,826 2,712 -11,899 -13,032 -12,485 -
Tax 208 -237 -2,218 -820 0 0 12,485 -49.44%
NP 14,979 10,441 4,608 1,892 -11,899 -13,032 0 -
-
NP to SH 14,559 10,173 4,608 1,892 -11,899 -13,032 -12,485 -
-
Tax Rate -1.41% 2.22% 32.49% 30.24% - - - -
Total Cost 150,863 99,334 55,025 10,230 23,452 33,483 46,534 21.64%
-
Net Worth 170,233 0 48,873 11,822 -28,471 -7,523 18,810 44.33%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 170,233 0 48,873 11,822 -28,471 -7,523 18,810 44.33%
NOSH 210,086 209,865 208,506 46,600 53,720 53,740 53,745 25.49%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.03% 9.51% 7.73% 15.61% -102.99% -63.72% 0.00% -
ROE 8.55% 0.00% 9.43% 16.00% 0.00% 0.00% -66.37% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 78.94 52.31 28.60 26.01 21.51 38.06 86.58 -1.52%
EPS 6.93 4.84 2.21 4.06 -22.15 -24.25 -23.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.00 0.2344 0.2537 -0.53 -0.14 0.35 15.00%
Adjusted Per Share Value based on latest NOSH - 138,102
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 56.38 37.32 20.27 4.12 3.93 6.95 15.82 23.57%
EPS 4.95 3.46 1.57 0.64 -4.04 -4.43 -4.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5787 0.00 0.1661 0.0402 -0.0968 -0.0256 0.0639 44.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.31 0.20 0.28 0.46 0.09 0.43 0.73 -
P/RPS 0.39 0.38 0.98 1.77 0.00 1.13 0.84 -11.99%
P/EPS 4.47 4.13 12.67 11.33 0.00 -1.77 -3.14 -
EY 22.35 24.24 7.89 8.83 0.00 -56.40 -31.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.00 1.19 1.81 0.00 0.00 2.09 -24.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 15/11/05 17/11/04 28/11/03 28/11/02 28/11/01 29/11/00 -
Price 0.46 0.20 0.26 0.44 0.04 0.55 0.74 -
P/RPS 0.58 0.38 0.91 1.69 0.00 1.45 0.85 -6.16%
P/EPS 6.64 4.13 11.76 10.84 0.00 -2.27 -3.19 -
EY 15.07 24.24 8.50 9.23 0.00 -44.09 -31.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 1.11 1.73 0.00 0.00 2.11 -19.59%

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