[MAXTRAL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 15.45%
YoY- 99.74%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 165,842 102,177 45,790 158,247 109,775 65,700 30,515 208.79%
PBT 14,771 9,818 5,379 15,860 10,678 5,048 1,467 365.63%
Tax 208 -2,845 -3,276 -3,795 -237 -1,497 -435 -
NP 14,979 6,973 2,103 12,065 10,441 3,551 1,032 494.05%
-
NP to SH 14,559 6,760 2,045 11,745 10,173 3,457 1,032 482.91%
-
Tax Rate -1.41% 28.98% 60.90% 23.93% 2.22% 29.66% 29.65% -
Total Cost 150,863 95,204 43,687 146,182 99,334 62,149 29,483 196.64%
-
Net Worth 170,233 166,648 0 155,764 0 53,824 51,663 121.27%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 170,233 166,648 0 155,764 0 53,824 51,663 121.27%
NOSH 210,086 209,937 210,625 209,981 209,865 209,515 210,612 -0.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.03% 6.82% 4.59% 7.62% 9.51% 5.40% 3.38% -
ROE 8.55% 4.06% 0.00% 7.54% 0.00% 6.42% 2.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 78.94 48.67 21.74 75.36 52.31 31.36 14.49 209.29%
EPS 6.93 3.22 0.97 5.59 4.84 1.65 0.49 483.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8103 0.7938 0.00 0.7418 0.00 0.2569 0.2453 121.64%
Adjusted Per Share Value based on latest NOSH - 210,228
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 56.38 34.73 15.57 53.80 37.32 22.33 10.37 208.87%
EPS 4.95 2.30 0.70 3.99 3.46 1.18 0.35 483.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5787 0.5665 0.00 0.5295 0.00 0.183 0.1756 121.29%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.31 0.26 0.19 0.20 0.23 0.26 -
P/RPS 0.39 0.64 1.20 0.25 0.38 0.73 1.79 -63.75%
P/EPS 4.47 9.63 26.78 3.40 4.13 13.94 53.06 -80.75%
EY 22.35 10.39 3.73 29.44 24.24 7.17 1.88 420.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.00 0.26 0.00 0.90 1.06 -49.50%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 25/05/05 -
Price 0.46 0.28 0.28 0.23 0.20 0.22 0.23 -
P/RPS 0.58 0.58 1.29 0.31 0.38 0.70 1.59 -48.91%
P/EPS 6.64 8.70 28.84 4.11 4.13 13.33 46.94 -72.81%
EY 15.07 11.50 3.47 24.32 24.24 7.50 2.13 268.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.35 0.00 0.31 0.00 0.86 0.94 -28.33%

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