[MAXTRAL] YoY 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
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 163,232 104,156 101,948 183,160 122,060 73,044 5,400 76.40%
PBT 112 2,284 8,608 21,516 5,868 8,476 -15,240 -
Tax 344 -1,720 -3,828 -13,104 -1,740 -3,260 0 -
NP 456 564 4,780 8,412 4,128 5,216 -15,240 -
-
NP to SH 456 564 4,532 8,180 4,128 5,216 -15,240 -
-
Tax Rate -307.14% 75.31% 44.47% 60.90% 29.65% 38.46% - -
Total Cost 162,776 103,592 97,168 174,748 117,932 67,828 20,640 41.04%
-
Net Worth 209,577 175,967 173,852 0 51,663 51,243 -36,004 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 209,577 175,967 173,852 0 51,663 51,243 -36,004 -
NOSH 227,999 201,428 209,814 210,625 210,612 203,750 53,737 27.20%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.28% 0.54% 4.69% 4.59% 3.38% 7.14% -282.22% -
ROE 0.22% 0.32% 2.61% 0.00% 7.99% 10.18% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 71.59 51.71 48.59 86.96 57.95 35.85 10.05 38.67%
EPS 0.20 0.28 2.16 3.88 1.96 2.56 -28.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9192 0.8736 0.8286 0.00 0.2453 0.2515 -0.67 -
Adjusted Per Share Value based on latest NOSH - 210,625
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 55.49 35.41 34.66 62.26 41.49 24.83 1.84 76.33%
EPS 0.16 0.19 1.54 2.78 1.40 1.77 -5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7124 0.5982 0.591 0.00 0.1756 0.1742 -0.1224 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.23 0.30 0.58 0.26 0.26 0.41 0.04 -
P/RPS 0.32 0.58 1.19 0.30 0.45 1.14 0.40 -3.64%
P/EPS 115.00 107.14 26.85 6.69 13.27 16.02 -0.14 -
EY 0.87 0.93 3.72 14.94 7.54 6.24 -709.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.34 0.70 0.00 1.06 1.63 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 21/05/08 23/05/07 25/05/06 25/05/05 26/05/04 30/05/03 -
Price 0.20 0.30 0.58 0.28 0.23 0.31 0.04 -
P/RPS 0.28 0.58 1.19 0.32 0.40 0.86 0.40 -5.76%
P/EPS 100.00 107.14 26.85 7.21 11.73 12.11 -0.14 -
EY 1.00 0.93 3.72 13.87 8.52 8.26 -709.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.34 0.70 0.00 0.94 1.23 0.00 -

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