[MAXTRAL] YoY 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- 13.66%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 64,242 36,383 21,897 63,665 44,075 24,094 12,122 32.00%
PBT 5,706 3,746 4,917 4,953 5,630 3,264 2,712 13.18%
Tax -1,083 -1,182 -1,336 -1,386 -135 -928 -820 4.74%
NP 4,623 2,564 3,581 3,567 5,495 2,336 1,892 16.04%
-
NP to SH 4,623 2,564 3,473 3,470 5,356 2,336 1,892 16.04%
-
Tax Rate 18.98% 31.55% 27.17% 27.98% 2.40% 28.43% 30.24% -
Total Cost 59,619 33,819 18,316 60,098 38,580 21,758 10,230 34.11%
-
Net Worth 199,650 190,597 181,038 170,408 0 49,329 35,036 33.61%
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 199,650 190,597 181,038 170,408 0 49,329 35,036 33.61%
NOSH 210,136 210,163 210,484 210,303 210,144 210,450 138,102 7.23%
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 7.20% 7.05% 16.35% 5.60% 12.47% 9.70% 15.61% -
ROE 2.32% 1.35% 1.92% 2.04% 0.00% 4.74% 5.40% -
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 30.57 17.31 10.40 30.27 20.97 11.45 8.78 23.08%
EPS 2.20 1.22 1.65 1.65 2.55 1.11 1.37 8.20%
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 21.84 12.37 7.44 21.64 14.98 8.19 4.12 32.01%
EPS 1.57 0.87 1.18 1.18 1.82 0.79 0.64 16.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6479 0.6154 0.5793 0.00 0.1677 0.1191 33.61%
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 0.82 1.68 4.71 1.02 0.95 2.45 5.24 -26.57%
P/EPS 11.36 23.77 29.70 18.79 7.85 25.23 33.58 -16.51%
EY 8.80 4.21 3.37 5.32 12.74 3.96 2.98 19.75%
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 0.75 1.39 4.61 1.52 0.95 2.27 5.01 -27.11%
P/EPS 10.45 19.67 29.09 27.88 7.85 23.42 32.12 -17.05%
EY 9.57 5.08 3.44 3.59 12.74 4.27 3.11 20.58%
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