[MAXTRAL] QoQ 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- 55.75%
YoY- 98.16%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
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 37,822 63,665 56,387 45,790 48,472 44,075 35,185 4.92%
PBT 2,757 4,953 4,439 5,379 5,182 5,630 3,581 -15.95%
Tax -127 -1,386 -1,273 -3,276 -3,730 -135 -1,092 -76.08%
NP 2,630 3,567 3,166 2,103 1,452 5,495 2,489 3.73%
-
NP to SH 2,549 3,470 3,053 2,045 1,313 5,356 2,425 3.37%
-
Tax Rate 4.61% 27.98% 28.68% 60.90% 71.98% 2.40% 30.49% -
Total Cost 35,192 60,098 53,221 43,687 47,020 38,580 32,696 5.01%
-
Net Worth 173,146 170,408 167,135 0 155,947 0 54,172 116.52%
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 173,146 170,408 167,135 0 155,947 0 54,172 116.52%
NOSH 210,307 210,303 210,551 210,625 210,228 210,144 210,869 -0.17%
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 6.95% 5.60% 5.61% 4.59% 3.00% 12.47% 7.07% -
ROE 1.47% 2.04% 1.83% 0.00% 0.84% 0.00% 4.48% -
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 17.98 30.27 26.78 21.74 23.06 20.97 16.69 5.07%
EPS 1.21 1.65 1.45 0.97 0.62 2.55 1.15 3.43%
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 12.86 21.64 19.17 15.57 16.48 14.98 11.96 4.94%
EPS 0.87 1.18 1.04 0.70 0.45 1.82 0.82 4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5886 0.5793 0.5682 0.00 0.5301 0.00 0.1842 116.48%
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 2.78 1.02 1.16 1.20 0.82 0.95 1.38 59.30%
P/EPS 41.25 18.79 21.38 26.78 30.42 7.85 20.00 61.81%
EY 2.42 5.32 4.68 3.73 3.29 12.74 5.00 -38.27%
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 3.34 1.52 1.05 1.29 1.00 0.95 1.32 85.37%
P/EPS 49.50 27.88 19.31 28.84 36.83 7.85 19.13 88.15%
EY 2.02 3.59 5.18 3.47 2.72 12.74 5.23 -46.87%
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