[MAXTRAL] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 25.98%
YoY- 6.98%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 112,919 156,784 194,724 130,515 72,457 0 17,629 36.23%
PBT 8,645 14,058 20,630 9,829 8,811 0 -23,425 -
Tax 2,222 -3,423 -8,414 -2,700 -2,207 0 3,933 -9.06%
NP 10,867 10,635 12,216 7,129 6,604 0 -19,492 -
-
NP to SH 10,738 10,292 11,767 7,065 6,604 0 -23,425 -
-
Tax Rate -25.70% 24.35% 40.79% 27.47% 25.05% - - -
Total Cost 102,052 146,149 182,508 123,386 65,853 0 37,121 18.34%
-
Net Worth 187,844 177,778 167,135 54,172 52,798 0 -24,715 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 187,844 177,778 167,135 54,172 52,798 0 -24,715 -
NOSH 209,952 210,738 210,551 210,869 210,434 53,737 53,729 25.47%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.62% 6.78% 6.27% 5.46% 9.11% 0.00% -110.57% -
ROE 5.72% 5.79% 7.04% 13.04% 12.51% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 53.78 74.40 92.48 61.89 34.43 0.00 32.81 8.57%
EPS 5.11 4.88 5.59 3.35 3.14 0.00 -43.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8947 0.8436 0.7938 0.2569 0.2509 0.00 -0.46 -
Adjusted Per Share Value based on latest NOSH - 210,869
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.39 53.30 66.20 44.37 24.63 0.00 5.99 36.25%
EPS 3.65 3.50 4.00 2.40 2.24 0.00 -7.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6386 0.6043 0.5682 0.1842 0.1795 0.00 -0.084 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.26 0.55 0.31 0.23 0.30 0.04 0.17 -
P/RPS 0.48 0.74 0.34 0.37 0.87 0.00 0.52 -1.32%
P/EPS 5.08 11.26 5.55 6.86 9.56 0.00 -0.39 -
EY 19.67 8.88 18.03 14.57 10.46 0.00 -256.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.65 0.39 0.90 1.20 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 22/08/07 30/08/06 25/08/05 30/08/04 - 26/08/02 -
Price 0.28 0.50 0.28 0.22 0.30 0.00 0.08 -
P/RPS 0.52 0.67 0.30 0.36 0.87 0.00 0.24 13.74%
P/EPS 5.47 10.24 5.01 6.57 9.56 0.00 -0.18 -
EY 18.27 9.77 19.96 15.23 10.46 0.00 -544.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.59 0.35 0.86 1.20 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