[MAXTRAL] QoQ 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- 13.66%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,810 25,487 37,822 63,665 56,387 45,790 48,472 -27.74%
PBT 4,196 2,152 2,757 4,953 4,439 5,379 5,182 -13.15%
Tax -953 -957 -127 -1,386 -1,273 -3,276 -3,730 -59.83%
NP 3,243 1,195 2,630 3,567 3,166 2,103 1,452 71.11%
-
NP to SH 3,140 1,133 2,549 3,470 3,053 2,045 1,313 79.11%
-
Tax Rate 22.71% 44.47% 4.61% 27.98% 28.68% 60.90% 71.98% -
Total Cost 26,567 24,292 35,192 60,098 53,221 43,687 47,020 -31.72%
-
Net Worth 177,778 173,852 173,146 170,408 167,135 0 155,947 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 177,778 173,852 173,146 170,408 167,135 0 155,947 9.15%
NOSH 210,738 209,814 210,307 210,303 210,551 210,625 210,228 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 10.88% 4.69% 6.95% 5.60% 5.61% 4.59% 3.00% -
ROE 1.77% 0.65% 1.47% 2.04% 1.83% 0.00% 0.84% -
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 14.15 12.15 17.98 30.27 26.78 21.74 23.06 -27.85%
EPS 1.49 0.54 1.21 1.65 1.45 0.97 0.62 79.70%
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 10.13 8.66 12.86 21.64 19.17 15.57 16.48 -27.77%
EPS 1.07 0.39 0.87 1.18 1.04 0.70 0.45 78.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6043 0.591 0.5886 0.5793 0.5682 0.00 0.5301 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 3.89 4.77 2.78 1.02 1.16 1.20 0.82 183.13%
P/EPS 36.91 107.41 41.25 18.79 21.38 26.78 30.42 13.80%
EY 2.71 0.93 2.42 5.32 4.68 3.73 3.29 -12.15%
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 3.53 4.77 3.34 1.52 1.05 1.29 1.00 132.37%
P/EPS 33.56 107.41 49.50 27.88 19.31 28.84 36.83 -6.02%
EY 2.98 0.93 2.02 3.59 5.18 3.47 2.72 6.29%
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