[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.08%
YoY- -38.98%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 123,312 112,202 104,156 112,115 102,925 110,594 101,948 13.48%
PBT 5,905 1,366 2,284 14,310 15,020 12,696 8,608 -22.16%
Tax 3,608 7,776 -1,720 -3,576 -4,328 -3,820 -3,828 -
NP 9,513 9,142 564 10,734 10,692 8,876 4,780 58.02%
-
NP to SH 9,513 9,142 564 10,440 10,328 8,546 4,532 63.71%
-
Tax Rate -61.10% -569.25% 75.31% 24.99% 28.81% 30.09% 44.47% -
Total Cost 113,798 103,060 103,592 101,381 92,233 101,718 97,168 11.07%
-
Net Worth 190,315 187,599 175,967 183,361 180,551 177,571 173,852 6.19%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 190,315 187,599 175,967 183,361 180,551 177,571 173,852 6.19%
NOSH 209,852 209,678 201,428 210,060 209,918 210,492 209,814 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.71% 8.15% 0.54% 9.57% 10.39% 8.03% 4.69% -
ROE 5.00% 4.87% 0.32% 5.69% 5.72% 4.81% 2.61% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 58.76 53.51 51.71 53.37 49.03 52.54 48.59 13.46%
EPS 4.53 4.36 0.28 4.97 4.92 4.06 2.16 63.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9069 0.8947 0.8736 0.8729 0.8601 0.8436 0.8286 6.18%
Adjusted Per Share Value based on latest NOSH - 210,468
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.92 38.14 35.41 38.11 34.99 37.60 34.66 13.47%
EPS 3.23 3.11 0.19 3.55 3.51 2.91 1.54 63.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.647 0.6377 0.5982 0.6233 0.6138 0.6036 0.591 6.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.26 0.30 0.43 0.49 0.55 0.58 -
P/RPS 0.49 0.49 0.58 0.81 1.00 1.05 1.19 -44.56%
P/EPS 6.40 5.96 107.14 8.65 9.96 13.55 26.85 -61.45%
EY 15.63 16.77 0.93 11.56 10.04 7.38 3.72 159.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.49 0.57 0.65 0.70 -40.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 21/05/08 26/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.24 0.28 0.30 0.34 0.48 0.50 0.58 -
P/RPS 0.41 0.52 0.58 0.64 0.98 0.95 1.19 -50.75%
P/EPS 5.29 6.42 107.14 6.84 9.76 12.32 26.85 -66.04%
EY 18.89 15.57 0.93 14.62 10.25 8.12 3.72 194.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.34 0.39 0.56 0.59 0.70 -48.23%

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