[MAXTRAL] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.75%
YoY- 54.09%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 194,724 173,522 158,247 150,496 130,515 112,608 100,354 55.75%
PBT 20,630 19,772 15,860 12,195 9,829 7,691 8,343 83.16%
Tax -8,414 -8,233 -5,392 -1,907 -2,700 -2,083 -2,463 127.33%
NP 12,216 11,539 10,468 10,288 7,129 5,608 5,880 63.03%
-
NP to SH 11,767 11,139 10,126 10,085 7,065 5,608 5,880 59.00%
-
Tax Rate 40.79% 41.64% 34.00% 15.64% 27.47% 27.08% 29.52% -
Total Cost 182,508 161,983 147,779 140,208 123,386 107,000 94,474 55.29%
-
Net Worth 167,135 0 155,947 0 54,172 51,663 149,258 7.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 167,135 0 155,947 0 54,172 51,663 149,258 7.85%
NOSH 210,551 210,625 210,228 210,144 210,869 210,612 208,928 0.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.27% 6.65% 6.61% 6.84% 5.46% 4.98% 5.86% -
ROE 7.04% 0.00% 6.49% 0.00% 13.04% 10.85% 3.94% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 92.48 82.38 75.27 71.62 61.89 53.47 48.03 54.95%
EPS 5.59 5.29 4.82 4.80 3.35 2.66 2.81 58.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7938 0.00 0.7418 0.00 0.2569 0.2453 0.7144 7.29%
Adjusted Per Share Value based on latest NOSH - 210,144
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 66.20 58.99 53.80 51.16 44.37 38.28 34.11 55.77%
EPS 4.00 3.79 3.44 3.43 2.40 1.91 2.00 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5682 0.00 0.5301 0.00 0.1842 0.1756 0.5074 7.85%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.26 0.19 0.20 0.23 0.26 0.28 -
P/RPS 0.34 0.32 0.25 0.28 0.37 0.49 0.58 -30.02%
P/EPS 5.55 4.92 3.94 4.17 6.86 9.76 9.95 -32.31%
EY 18.03 20.34 25.35 24.00 14.57 10.24 10.05 47.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.00 0.26 0.00 0.90 1.06 0.39 0.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 25/05/05 28/02/05 -
Price 0.28 0.28 0.23 0.20 0.22 0.23 0.27 -
P/RPS 0.30 0.34 0.31 0.28 0.36 0.43 0.56 -34.11%
P/EPS 5.01 5.29 4.78 4.17 6.57 8.64 9.59 -35.21%
EY 19.96 18.89 20.94 24.00 15.23 11.58 10.42 54.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 0.31 0.00 0.86 0.94 0.38 -5.34%

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