[MAXTRAL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 17.51%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 77,194 55,297 25,487 203,664 165,842 102,177 45,790 41.60%
PBT 11,265 6,348 2,152 17,528 14,771 9,818 5,379 63.61%
Tax -3,246 -1,910 -957 81 208 -2,845 -3,276 -0.61%
NP 8,019 4,438 1,195 17,609 14,979 6,973 2,103 143.87%
-
NP to SH 7,746 4,273 1,133 17,108 14,559 6,760 2,045 142.79%
-
Tax Rate 28.81% 30.09% 44.47% -0.46% -1.41% 28.98% 60.90% -
Total Cost 69,175 50,859 24,292 186,055 150,863 95,204 43,687 35.81%
-
Net Worth 180,551 177,571 173,852 172,933 170,233 166,648 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 180,551 177,571 173,852 172,933 170,233 166,648 0 -
NOSH 209,918 210,492 209,814 210,049 210,086 209,937 210,625 -0.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.39% 8.03% 4.69% 8.65% 9.03% 6.82% 4.59% -
ROE 4.29% 2.41% 0.65% 9.89% 8.55% 4.06% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.77 26.27 12.15 96.96 78.94 48.67 21.74 41.91%
EPS 3.69 2.03 0.54 8.14 6.93 3.22 0.97 143.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8601 0.8436 0.8286 0.8233 0.8103 0.7938 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,307
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 26.24 18.80 8.66 69.23 56.38 34.73 15.57 41.57%
EPS 2.63 1.45 0.39 5.82 4.95 2.30 0.70 141.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6138 0.6036 0.591 0.5879 0.5787 0.5665 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.49 0.55 0.58 0.50 0.31 0.31 0.26 -
P/RPS 1.33 2.09 4.77 0.52 0.39 0.64 1.20 7.09%
P/EPS 13.28 27.09 107.41 6.14 4.47 9.63 26.78 -37.32%
EY 7.53 3.69 0.93 16.29 22.35 10.39 3.73 59.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.70 0.61 0.38 0.39 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 23/05/07 13/02/07 29/11/06 30/08/06 25/05/06 -
Price 0.48 0.50 0.58 0.60 0.46 0.28 0.28 -
P/RPS 1.31 1.90 4.77 0.62 0.58 0.58 1.29 1.02%
P/EPS 13.01 24.63 107.41 7.37 6.64 8.70 28.84 -41.15%
EY 7.69 4.06 0.93 13.57 15.07 11.50 3.47 69.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.70 0.73 0.57 0.35 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