[MAXTRAL] YoY 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- 141.32%
YoY- 23.47%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
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 21,897 63,665 44,075 24,094 12,122 4,008 5,614 25.45%
PBT 4,917 4,953 5,630 3,264 2,712 -4,026 -4,375 -
Tax -1,336 -1,386 -135 -928 -820 0 0 -
NP 3,581 3,567 5,495 2,336 1,892 -4,026 -4,375 -
-
NP to SH 3,473 3,470 5,356 2,336 1,892 -4,026 -4,375 -
-
Tax Rate 27.17% 27.98% 2.40% 28.43% 30.24% - - -
Total Cost 18,316 60,098 38,580 21,758 10,230 8,034 9,989 10.62%
-
Net Worth 181,038 170,408 0 49,329 35,036 -28,488 -7,524 -
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 181,038 170,408 0 49,329 35,036 -28,488 -7,524 -
NOSH 210,484 210,303 210,144 210,450 138,102 53,751 53,746 25.53%
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 16.35% 5.60% 12.47% 9.70% 15.61% -100.45% -77.93% -
ROE 1.92% 2.04% 0.00% 4.74% 5.40% 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 10.40 30.27 20.97 11.45 8.78 7.46 10.45 -0.07%
EPS 1.65 1.65 2.55 1.11 1.37 -7.49 -8.14 -
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 7.44 21.64 14.98 8.19 4.12 1.36 1.91 25.42%
EPS 1.18 1.18 1.82 0.79 0.64 -1.37 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6154 0.5793 0.00 0.1677 0.1191 -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 4.71 1.02 0.95 2.45 5.24 0.00 4.12 2.25%
P/EPS 29.70 18.79 7.85 25.23 33.58 0.00 -5.28 -
EY 3.37 5.32 12.74 3.96 2.98 0.00 -18.93 -
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 4.61 1.52 0.95 2.27 5.01 0.00 5.27 -2.20%
P/EPS 29.09 27.88 7.85 23.42 32.12 0.00 -6.76 -
EY 3.44 3.59 12.74 4.27 3.11 0.00 -14.80 -
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