[MAXTRAL] YoY TTM 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- 108.28%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 214,314 150,496 84,429 12,122 15,869 29,600 64,966 21.99%
PBT 19,953 12,195 9,244 2,712 -22,853 -33,287 -24,823 -
Tax -9,665 -1,907 -2,699 -820 18,827 28,912 24,823 -
NP 10,288 10,288 6,545 1,892 -4,026 -4,375 0 -
-
NP to SH 9,881 10,085 6,545 1,892 -22,853 -33,287 -24,823 -
-
Tax Rate 48.44% 15.64% 29.20% 30.24% - - - -
Total Cost 204,026 140,208 77,884 10,230 19,895 33,975 64,966 21.00%
-
Net Worth 170,408 0 49,329 35,036 -28,488 -7,524 18,858 44.29%
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 170,408 0 49,329 35,036 -28,488 -7,524 18,858 44.29%
NOSH 210,303 210,144 210,450 138,102 53,751 53,746 53,880 25.46%
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 4.80% 6.84% 7.75% 15.61% -25.37% -14.78% 0.00% -
ROE 5.80% 0.00% 13.27% 5.40% 0.00% 0.00% -131.63% -
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 101.91 71.62 40.12 8.78 29.52 55.07 120.57 -2.76%
EPS 4.70 4.80 3.11 1.37 -42.52 -61.93 -46.07 -
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 72.85 51.16 28.70 4.12 5.39 10.06 22.08 22.00%
EPS 3.36 3.43 2.22 0.64 -7.77 -11.32 -8.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.00 0.1677 0.1191 -0.0968 -0.0256 0.0641 44.30%
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 0.30 0.28 0.70 5.24 0.30 0.78 0.61 -11.15%
P/EPS 6.60 4.17 9.00 33.58 -0.21 -0.69 -1.58 -
EY 15.16 24.00 11.11 2.98 -472.40 -144.03 -63.11 -
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 - 28/11/02 28/11/01 29/11/00 -
Price 0.46 0.20 0.26 0.00 0.04 0.55 0.74 -
P/RPS 0.45 0.28 0.65 0.00 0.14 1.00 0.61 -4.94%
P/EPS 9.79 4.17 8.36 0.00 -0.09 -0.89 -1.61 -
EY 10.21 24.00 11.96 0.00 -1,062.90 -112.61 -62.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.00 1.11 0.00 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