[MAXTRAL] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.41%
YoY- 72.21%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 214,314 194,724 173,522 158,247 150,496 130,515 112,608 53.51%
PBT 19,953 20,630 19,772 15,860 12,195 9,829 7,691 88.69%
Tax -9,665 -8,414 -8,233 -5,392 -1,907 -2,700 -2,083 177.93%
NP 10,288 12,216 11,539 10,468 10,288 7,129 5,608 49.80%
-
NP to SH 9,881 11,767 11,139 10,126 10,085 7,065 5,608 45.82%
-
Tax Rate 48.44% 40.79% 41.64% 34.00% 15.64% 27.47% 27.08% -
Total Cost 204,026 182,508 161,983 147,779 140,208 123,386 107,000 53.70%
-
Net Worth 170,408 167,135 0 155,947 0 54,172 51,663 121.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,408 167,135 0 155,947 0 54,172 51,663 121.42%
NOSH 210,303 210,551 210,625 210,228 210,144 210,869 210,612 -0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 4.80% 6.27% 6.65% 6.61% 6.84% 5.46% 4.98% -
ROE 5.80% 7.04% 0.00% 6.49% 0.00% 13.04% 10.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 101.91 92.48 82.38 75.27 71.62 61.89 53.47 53.66%
EPS 4.70 5.59 5.29 4.82 4.80 3.35 2.66 46.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.7938 0.00 0.7418 0.00 0.2569 0.2453 121.64%
Adjusted Per Share Value based on latest NOSH - 210,228
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 72.85 66.20 58.99 53.80 51.16 44.37 38.28 53.50%
EPS 3.36 4.00 3.79 3.44 3.43 2.40 1.91 45.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.5682 0.00 0.5301 0.00 0.1842 0.1756 121.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.31 0.26 0.19 0.20 0.23 0.26 -
P/RPS 0.30 0.34 0.32 0.25 0.28 0.37 0.49 -27.87%
P/EPS 6.60 5.55 4.92 3.94 4.17 6.86 9.76 -22.93%
EY 15.16 18.03 20.34 25.35 24.00 14.57 10.24 29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.00 0.26 0.00 0.90 1.06 -49.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 25/05/05 -
Price 0.46 0.28 0.28 0.23 0.20 0.22 0.23 -
P/RPS 0.45 0.30 0.34 0.31 0.28 0.36 0.43 3.07%
P/EPS 9.79 5.01 5.29 4.78 4.17 6.57 8.64 8.67%
EY 10.21 19.96 18.89 20.94 24.00 15.23 11.58 -8.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.35 0.00 0.31 0.00 0.86 0.94 -28.33%

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