[MAXTRAL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.58%
YoY- 43.11%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 110,594 101,948 203,664 221,122 204,354 183,160 158,247 -21.29%
PBT 12,696 8,608 17,528 19,694 19,636 21,516 15,860 -13.82%
Tax -3,820 -3,828 81 277 -5,690 -13,104 -3,795 0.43%
NP 8,876 4,780 17,609 19,972 13,946 8,412 12,065 -18.55%
-
NP to SH 8,546 4,532 17,108 19,412 13,520 8,180 11,745 -19.14%
-
Tax Rate 30.09% 44.47% -0.46% -1.41% 28.98% 60.90% 23.93% -
Total Cost 101,718 97,168 186,055 201,150 190,408 174,748 146,182 -21.52%
-
Net Worth 177,571 173,852 172,933 170,233 166,648 0 155,764 9.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,571 173,852 172,933 170,233 166,648 0 155,764 9.15%
NOSH 210,492 209,814 210,049 210,086 209,937 210,625 209,981 0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.03% 4.69% 8.65% 9.03% 6.82% 4.59% 7.62% -
ROE 4.81% 2.61% 9.89% 11.40% 8.11% 0.00% 7.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 52.54 48.59 96.96 105.25 97.34 86.96 75.36 -21.42%
EPS 4.06 2.16 8.14 9.24 6.44 3.88 5.59 -19.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8436 0.8286 0.8233 0.8103 0.7938 0.00 0.7418 8.97%
Adjusted Per Share Value based on latest NOSH - 210,303
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.60 34.66 69.23 75.17 69.47 62.26 53.80 -21.29%
EPS 2.91 1.54 5.82 6.60 4.60 2.78 3.99 -19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.591 0.5879 0.5787 0.5665 0.00 0.5295 9.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.55 0.58 0.50 0.31 0.31 0.26 0.19 -
P/RPS 1.05 1.19 0.52 0.29 0.32 0.30 0.25 161.00%
P/EPS 13.55 26.85 6.14 3.35 4.81 6.69 3.40 152.00%
EY 7.38 3.72 16.29 29.81 20.77 14.94 29.44 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.61 0.38 0.39 0.00 0.26 84.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 13/02/07 29/11/06 30/08/06 25/05/06 27/02/06 -
Price 0.50 0.58 0.60 0.46 0.28 0.28 0.23 -
P/RPS 0.95 1.19 0.62 0.44 0.29 0.32 0.31 111.41%
P/EPS 12.32 26.85 7.37 4.98 4.35 7.21 4.11 108.31%
EY 8.12 3.72 13.57 20.09 23.00 13.87 24.32 -51.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.73 0.57 0.35 0.00 0.31 53.75%

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