[MAXTRAL] QoQ TTM 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- -16.03%
YoY- -2.02%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 156,784 183,361 203,664 214,314 194,724 173,522 158,247 -0.61%
PBT 14,058 14,301 17,528 19,953 20,630 19,772 15,860 -7.74%
Tax -3,423 -3,743 -6,062 -9,665 -8,414 -8,233 -5,392 -26.19%
NP 10,635 10,558 11,466 10,288 12,216 11,539 10,468 1.06%
-
NP to SH 10,292 10,205 11,117 9,881 11,767 11,139 10,126 1.09%
-
Tax Rate 24.35% 26.17% 34.58% 48.44% 40.79% 41.64% 34.00% -
Total Cost 146,149 172,803 192,198 204,026 182,508 161,983 147,779 -0.73%
-
Net Worth 177,778 173,852 173,146 170,408 167,135 0 155,947 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 177,778 173,852 173,146 170,408 167,135 0 155,947 9.15%
NOSH 210,738 209,814 210,307 210,303 210,551 210,625 210,228 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 6.78% 5.76% 5.63% 4.80% 6.27% 6.65% 6.61% -
ROE 5.79% 5.87% 6.42% 5.80% 7.04% 0.00% 6.49% -
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 74.40 87.39 96.84 101.91 92.48 82.38 75.27 -0.77%
EPS 4.88 4.86 5.29 4.70 5.59 5.29 4.82 0.83%
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 53.30 62.33 69.23 72.85 66.20 58.99 53.80 -0.62%
EPS 3.50 3.47 3.78 3.36 4.00 3.79 3.44 1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6043 0.591 0.5886 0.5793 0.5682 0.00 0.5301 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 0.74 0.66 0.52 0.30 0.34 0.32 0.25 106.56%
P/EPS 11.26 11.92 9.46 6.60 5.55 4.92 3.94 101.77%
EY 8.88 8.39 10.57 15.16 18.03 20.34 25.35 -50.40%
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 0.67 0.66 0.62 0.45 0.30 0.34 0.31 67.39%
P/EPS 10.24 11.92 11.35 9.79 5.01 5.29 4.78 66.41%
EY 9.77 8.39 8.81 10.21 19.96 18.89 20.94 -39.92%
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