[MAXTRAL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.51%
YoY- -44.6%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 112,115 102,925 110,594 101,948 203,664 221,122 204,354 -32.90%
PBT 14,310 15,020 12,696 8,608 17,528 19,694 19,636 -18.97%
Tax -3,576 -4,328 -3,820 -3,828 81 277 -5,690 -26.56%
NP 10,734 10,692 8,876 4,780 17,609 19,972 13,946 -15.97%
-
NP to SH 10,440 10,328 8,546 4,532 17,108 19,412 13,520 -15.79%
-
Tax Rate 24.99% 28.81% 30.09% 44.47% -0.46% -1.41% 28.98% -
Total Cost 101,381 92,233 101,718 97,168 186,055 201,150 190,408 -34.23%
-
Net Worth 183,361 180,551 177,571 173,852 172,933 170,233 166,648 6.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 183,361 180,551 177,571 173,852 172,933 170,233 166,648 6.56%
NOSH 210,060 209,918 210,492 209,814 210,049 210,086 209,937 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.57% 10.39% 8.03% 4.69% 8.65% 9.03% 6.82% -
ROE 5.69% 5.72% 4.81% 2.61% 9.89% 11.40% 8.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.37 49.03 52.54 48.59 96.96 105.25 97.34 -32.93%
EPS 4.97 4.92 4.06 2.16 8.14 9.24 6.44 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8729 0.8601 0.8436 0.8286 0.8233 0.8103 0.7938 6.51%
Adjusted Per Share Value based on latest NOSH - 209,814
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.11 34.99 37.60 34.66 69.23 75.17 69.47 -32.91%
EPS 3.55 3.51 2.91 1.54 5.82 6.60 4.60 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6233 0.6138 0.6036 0.591 0.5879 0.5787 0.5665 6.55%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.43 0.49 0.55 0.58 0.50 0.31 0.31 -
P/RPS 0.81 1.00 1.05 1.19 0.52 0.29 0.32 85.41%
P/EPS 8.65 9.96 13.55 26.85 6.14 3.35 4.81 47.72%
EY 11.56 10.04 7.38 3.72 16.29 29.81 20.77 -32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.65 0.70 0.61 0.38 0.39 16.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 22/08/07 23/05/07 13/02/07 29/11/06 30/08/06 -
Price 0.34 0.48 0.50 0.58 0.60 0.46 0.28 -
P/RPS 0.64 0.98 0.95 1.19 0.62 0.44 0.29 69.26%
P/EPS 6.84 9.76 12.32 26.85 7.37 4.98 4.35 35.10%
EY 14.62 10.25 8.12 3.72 13.57 20.09 23.00 -26.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.59 0.70 0.73 0.57 0.35 7.45%

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