[MAXTRAL] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -82.59%
YoY- 98.16%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 203,664 165,842 102,177 45,790 158,247 109,775 65,700 112.16%
PBT 17,528 14,771 9,818 5,379 15,860 10,678 5,048 128.78%
Tax 81 208 -2,845 -3,276 -3,795 -237 -1,497 -
NP 17,609 14,979 6,973 2,103 12,065 10,441 3,551 189.94%
-
NP to SH 17,108 14,559 6,760 2,045 11,745 10,173 3,457 189.55%
-
Tax Rate -0.46% -1.41% 28.98% 60.90% 23.93% 2.22% 29.66% -
Total Cost 186,055 150,863 95,204 43,687 146,182 99,334 62,149 107.30%
-
Net Worth 172,933 170,233 166,648 0 155,764 0 53,824 117.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 172,933 170,233 166,648 0 155,764 0 53,824 117.27%
NOSH 210,049 210,086 209,937 210,625 209,981 209,865 209,515 0.16%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.65% 9.03% 6.82% 4.59% 7.62% 9.51% 5.40% -
ROE 9.89% 8.55% 4.06% 0.00% 7.54% 0.00% 6.42% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.96 78.94 48.67 21.74 75.36 52.31 31.36 111.79%
EPS 8.14 6.93 3.22 0.97 5.59 4.84 1.65 188.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8233 0.8103 0.7938 0.00 0.7418 0.00 0.2569 116.90%
Adjusted Per Share Value based on latest NOSH - 210,625
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 69.23 56.38 34.73 15.57 53.80 37.32 22.33 112.18%
EPS 5.82 4.95 2.30 0.70 3.99 3.46 1.18 188.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5879 0.5787 0.5665 0.00 0.5295 0.00 0.183 117.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.31 0.31 0.26 0.19 0.20 0.23 -
P/RPS 0.52 0.39 0.64 1.20 0.25 0.38 0.73 -20.19%
P/EPS 6.14 4.47 9.63 26.78 3.40 4.13 13.94 -42.02%
EY 16.29 22.35 10.39 3.73 29.44 24.24 7.17 72.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.39 0.00 0.26 0.00 0.90 -22.78%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 29/11/06 30/08/06 25/05/06 27/02/06 15/11/05 25/08/05 -
Price 0.60 0.46 0.28 0.28 0.23 0.20 0.22 -
P/RPS 0.62 0.58 0.58 1.29 0.31 0.38 0.70 -7.75%
P/EPS 7.37 6.64 8.70 28.84 4.11 4.13 13.33 -32.56%
EY 13.57 15.07 11.50 3.47 24.32 24.24 7.50 48.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.57 0.35 0.00 0.31 0.00 0.86 -10.32%

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