[MAXTRAL] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -30.35%
YoY- 98.16%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 203,664 221,122 204,354 183,160 158,247 146,366 131,400 33.82%
PBT 17,528 19,694 19,636 21,516 15,860 14,237 10,096 44.30%
Tax 81 277 -5,690 -13,104 -3,795 -316 -2,994 -
NP 17,609 19,972 13,946 8,412 12,065 13,921 7,102 82.88%
-
NP to SH 17,108 19,412 13,520 8,180 11,745 13,564 6,914 82.64%
-
Tax Rate -0.46% -1.41% 28.98% 60.90% 23.93% 2.22% 29.66% -
Total Cost 186,055 201,150 190,408 174,748 146,182 132,445 124,298 30.75%
-
Net Worth 172,933 170,233 166,648 0 155,764 0 53,824 117.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 172,933 170,233 166,648 0 155,764 0 53,824 117.27%
NOSH 210,049 210,086 209,937 210,625 209,981 209,865 209,515 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.65% 9.03% 6.82% 4.59% 7.62% 9.51% 5.40% -
ROE 9.89% 11.40% 8.11% 0.00% 7.54% 0.00% 12.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.96 105.25 97.34 86.96 75.36 69.74 62.72 33.59%
EPS 8.14 9.24 6.44 3.88 5.59 6.45 3.30 82.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8233 0.8103 0.7938 0.00 0.7418 0.00 0.2569 116.90%
Adjusted Per Share Value based on latest NOSH - 210,625
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 69.23 75.17 69.47 62.26 53.80 49.76 44.67 33.81%
EPS 5.82 6.60 4.60 2.78 3.99 4.61 2.35 82.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5879 0.5787 0.5665 0.00 0.5295 0.00 0.183 117.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.31 0.31 0.26 0.19 0.20 0.23 -
P/RPS 0.52 0.29 0.32 0.30 0.25 0.29 0.37 25.39%
P/EPS 6.14 3.35 4.81 6.69 3.40 3.09 6.97 -8.08%
EY 16.29 29.81 20.77 14.94 29.44 32.32 14.35 8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.39 0.00 0.26 0.00 0.90 -22.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 -
Price 0.60 0.46 0.28 0.28 0.23 0.20 0.22 -
P/RPS 0.62 0.44 0.29 0.32 0.31 0.29 0.35 46.25%
P/EPS 7.37 4.98 4.35 7.21 4.11 3.09 6.67 6.86%
EY 13.57 20.09 23.00 13.87 24.32 32.32 15.00 -6.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.35 0.00 0.31 0.00 0.86 -10.32%

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