[MAXTRAL] YoY Cumulative Quarter 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- 115.37%
YoY- 43.11%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 165,337 92,484 77,194 165,842 109,775 59,633 12,122 54.51%
PBT 8,398 4,429 11,265 14,771 10,678 6,826 2,712 20.70%
Tax -1,793 2,706 -3,246 208 -237 -2,218 -820 13.91%
NP 6,605 7,135 8,019 14,979 10,441 4,608 1,892 23.14%
-
NP to SH 6,605 7,135 7,746 14,559 10,173 4,608 1,892 23.14%
-
Tax Rate 21.35% -61.10% 28.81% -1.41% 2.22% 32.49% 30.24% -
Total Cost 158,732 85,349 69,175 150,863 99,334 55,025 10,230 57.86%
-
Net Worth 199,853 190,315 180,551 170,233 0 48,873 11,822 60.13%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 199,853 190,315 180,551 170,233 0 48,873 11,822 60.13%
NOSH 210,350 209,852 209,918 210,086 209,865 208,506 46,600 28.52%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.99% 7.71% 10.39% 9.03% 9.51% 7.73% 15.61% -
ROE 3.30% 3.75% 4.29% 8.55% 0.00% 9.43% 16.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 78.60 44.07 36.77 78.94 52.31 28.60 26.01 20.21%
EPS 3.14 3.40 3.69 6.93 4.84 2.21 4.06 -4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9069 0.8601 0.8103 0.00 0.2344 0.2537 24.59%
Adjusted Per Share Value based on latest NOSH - 210,303
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 56.21 31.44 26.24 56.38 37.32 20.27 4.12 54.51%
EPS 2.25 2.43 2.63 4.95 3.46 1.57 0.64 23.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.647 0.6138 0.5787 0.00 0.1661 0.0402 60.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.25 0.29 0.49 0.31 0.20 0.28 0.46 -
P/RPS 0.32 0.66 1.33 0.39 0.38 0.98 1.77 -24.78%
P/EPS 7.96 8.53 13.28 4.47 4.13 12.67 11.33 -5.70%
EY 12.56 11.72 7.53 22.35 24.24 7.89 8.83 6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.57 0.38 0.00 1.19 1.81 -27.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 21/11/07 29/11/06 15/11/05 17/11/04 28/11/03 -
Price 0.23 0.24 0.48 0.46 0.20 0.26 0.44 -
P/RPS 0.29 0.54 1.31 0.58 0.38 0.91 1.69 -25.43%
P/EPS 7.32 7.06 13.01 6.64 4.13 11.76 10.84 -6.32%
EY 13.65 14.17 7.69 15.07 24.24 8.50 9.23 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.56 0.57 0.00 1.11 1.73 -28.02%

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