[MAXTRAL] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -32.68%
YoY- 134.23%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 25,487 45,790 30,515 18,261 1,350 4,239 8,808 19.36%
PBT 2,152 5,379 1,467 2,119 -3,810 -3,939 -4,266 -
Tax -957 -3,276 -435 -815 0 0 4,266 -
NP 1,195 2,103 1,032 1,304 -3,810 -3,939 0 -
-
NP to SH 1,133 2,045 1,032 1,304 -3,810 -3,939 -4,266 -
-
Tax Rate 44.47% 60.90% 29.65% 38.46% - - - -
Total Cost 24,292 43,687 29,483 16,957 5,160 8,178 8,808 18.41%
-
Net Worth 173,852 0 51,663 51,243 -36,004 -21,495 53 285.22%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 173,852 0 51,663 51,243 -36,004 -21,495 53 285.22%
NOSH 209,814 210,625 210,612 203,750 53,737 53,738 53,727 25.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.69% 4.59% 3.38% 7.14% -282.22% -92.92% 0.00% -
ROE 0.65% 0.00% 2.00% 2.54% 0.00% 0.00% -7,940.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.15 21.74 14.49 8.96 2.51 7.89 16.39 -4.86%
EPS 0.54 0.97 0.49 0.64 -7.09 -7.33 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8286 0.00 0.2453 0.2515 -0.67 -0.40 0.001 206.31%
Adjusted Per Share Value based on latest NOSH - 203,750
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.66 15.57 10.37 6.21 0.46 1.44 2.99 19.38%
EPS 0.39 0.70 0.35 0.44 -1.30 -1.34 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.591 0.00 0.1756 0.1742 -0.1224 -0.0731 0.0002 278.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.26 0.26 0.41 0.04 0.17 0.37 -
P/RPS 4.77 1.20 1.79 4.57 1.59 2.16 2.26 13.25%
P/EPS 107.41 26.78 53.06 64.06 -0.56 -2.32 -4.66 -
EY 0.93 3.73 1.88 1.56 -177.25 -43.12 -21.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 1.06 1.63 0.00 0.00 370.00 -64.81%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 25/05/06 25/05/05 26/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.58 0.28 0.23 0.31 0.04 0.17 0.33 -
P/RPS 4.77 1.29 1.59 3.46 1.59 2.16 2.01 15.48%
P/EPS 107.41 28.84 46.94 48.44 -0.56 -2.32 -4.16 -
EY 0.93 3.47 2.13 2.06 -177.25 -43.12 -24.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.94 1.23 0.00 0.00 330.00 -64.13%

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