[MAXTRAL] YoY Cumulative 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- 194.27%
YoY- 120.77%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 92,484 77,194 165,842 109,775 59,633 12,122 11,553 41.39%
PBT 4,429 11,265 14,771 10,678 6,826 2,712 -11,899 -
Tax 2,706 -3,246 208 -237 -2,218 -820 0 -
NP 7,135 8,019 14,979 10,441 4,608 1,892 -11,899 -
-
NP to SH 7,135 7,746 14,559 10,173 4,608 1,892 -11,899 -
-
Tax Rate -61.10% 28.81% -1.41% 2.22% 32.49% 30.24% - -
Total Cost 85,349 69,175 150,863 99,334 55,025 10,230 23,452 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 3.75% 4.29% 8.55% 0.00% 9.43% 16.00% 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 44.07 36.77 78.94 52.31 28.60 26.01 21.51 12.68%
EPS 3.40 3.69 6.93 4.84 2.21 4.06 -22.15 -
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 31.44 26.24 56.38 37.32 20.27 4.12 3.93 41.37%
EPS 2.43 2.63 4.95 3.46 1.57 0.64 -4.04 -
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 0.66 1.33 0.39 0.38 0.98 1.77 0.00 -
P/EPS 8.53 13.28 4.47 4.13 12.67 11.33 0.00 -
EY 11.72 7.53 22.35 24.24 7.89 8.83 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 0.54 1.31 0.58 0.38 0.91 1.69 0.00 -
P/EPS 7.06 13.01 6.64 4.13 11.76 10.84 0.00 -
EY 14.17 7.69 15.07 24.24 8.50 9.23 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