[MAXTRAL] YoY 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 197,389 127,405 115,016 214,314 150,496 84,429 12,122 59.13%
PBT 12,296 7,474 14,022 19,953 12,195 9,244 2,712 28.62%
Tax -3,216 2,376 -3,373 -9,665 -1,907 -2,699 -820 25.55%
NP 9,080 9,850 10,649 10,288 10,288 6,545 1,892 29.84%
-
NP to SH 9,080 9,829 10,295 9,881 10,085 6,545 1,892 29.84%
-
Tax Rate 26.15% -31.79% 24.06% 48.44% 15.64% 29.20% 30.24% -
Total Cost 188,309 117,555 104,367 204,026 140,208 77,884 10,230 62.42%
-
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 4.60% 7.73% 9.26% 4.80% 6.84% 7.75% 15.61% -
ROE 4.55% 5.16% 5.69% 5.80% 0.00% 13.27% 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 93.93 60.62 54.64 101.91 71.62 40.12 8.78 48.38%
EPS 4.32 4.68 4.89 4.70 4.80 3.11 1.37 21.07%
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 67.10 43.31 39.10 72.85 51.16 28.70 4.12 59.14%
EPS 3.09 3.34 3.50 3.36 3.43 2.22 0.64 29.97%
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 0.27 0.48 0.90 0.30 0.28 0.70 5.24 -38.97%
P/EPS 5.79 6.20 10.02 6.60 4.17 9.00 33.58 -25.37%
EY 17.28 16.13 9.98 15.16 24.00 11.11 2.98 34.00%
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 - -
Price 0.23 0.24 0.48 0.46 0.20 0.26 0.00 -
P/RPS 0.24 0.40 0.88 0.45 0.28 0.65 0.00 -
P/EPS 5.32 5.13 9.81 9.79 4.17 8.36 0.00 -
EY 18.79 19.49 10.19 10.21 24.00 11.96 0.00 -
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 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