[MAXTRAL] QoQ 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
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 55,297 25,487 203,664 165,842 102,177 45,790 158,247 -50.48%
PBT 6,348 2,152 17,528 14,771 9,818 5,379 15,860 -45.77%
Tax -1,910 -957 81 208 -2,845 -3,276 -3,795 -36.80%
NP 4,438 1,195 17,609 14,979 6,973 2,103 12,065 -48.75%
-
NP to SH 4,273 1,133 17,108 14,559 6,760 2,045 11,745 -49.13%
-
Tax Rate 30.09% 44.47% -0.46% -1.41% 28.98% 60.90% 23.93% -
Total Cost 50,859 24,292 186,055 150,863 95,204 43,687 146,182 -50.62%
-
Net Worth 177,571 173,852 172,933 170,233 166,648 0 155,764 9.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 177,571 173,852 172,933 170,233 166,648 0 155,764 9.15%
NOSH 210,492 209,814 210,049 210,086 209,937 210,625 209,981 0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.03% 4.69% 8.65% 9.03% 6.82% 4.59% 7.62% -
ROE 2.41% 0.65% 9.89% 8.55% 4.06% 0.00% 7.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.27 12.15 96.96 78.94 48.67 21.74 75.36 -50.56%
EPS 2.03 0.54 8.14 6.93 3.22 0.97 5.59 -49.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8436 0.8286 0.8233 0.8103 0.7938 0.00 0.7418 8.97%
Adjusted Per Share Value based on latest NOSH - 210,303
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.80 8.66 69.23 56.38 34.73 15.57 53.80 -50.48%
EPS 1.45 0.39 5.82 4.95 2.30 0.70 3.99 -49.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.591 0.5879 0.5787 0.5665 0.00 0.5295 9.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.55 0.58 0.50 0.31 0.31 0.26 0.19 -
P/RPS 2.09 4.77 0.52 0.39 0.64 1.20 0.25 313.51%
P/EPS 27.09 107.41 6.14 4.47 9.63 26.78 3.40 300.44%
EY 3.69 0.93 16.29 22.35 10.39 3.73 29.44 -75.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.61 0.38 0.39 0.00 0.26 84.51%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 13/02/07 29/11/06 30/08/06 25/05/06 27/02/06 -
Price 0.50 0.58 0.60 0.46 0.28 0.28 0.23 -
P/RPS 1.90 4.77 0.62 0.58 0.58 1.29 0.31 236.02%
P/EPS 24.63 107.41 7.37 6.64 8.70 28.84 4.11 231.00%
EY 4.06 0.93 13.57 15.07 11.50 3.47 24.32 -69.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.73 0.57 0.35 0.00 0.31 53.75%

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