[MAXTRAL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.61%
YoY- 0.09%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 30,062 26,039 34,921 21,897 29,810 25,487 37,822 -14.20%
PBT 112 571 3,045 4,917 4,196 2,152 2,757 -88.20%
Tax 4,318 -430 -330 -1,336 -953 -957 -127 -
NP 4,430 141 2,715 3,581 3,243 1,195 2,630 41.61%
-
NP to SH 4,430 141 2,694 3,473 3,140 1,133 2,549 44.60%
-
Tax Rate -3,855.36% 75.31% 10.84% 27.17% 22.71% 44.47% 4.61% -
Total Cost 25,632 25,898 32,206 18,316 26,567 24,292 35,192 -19.06%
-
Net Worth 187,844 175,967 183,718 181,038 177,778 173,852 173,146 5.58%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 187,844 175,967 183,718 181,038 177,778 173,852 173,146 5.58%
NOSH 209,952 201,428 210,468 210,484 210,738 209,814 210,307 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.74% 0.54% 7.77% 16.35% 10.88% 4.69% 6.95% -
ROE 2.36% 0.08% 1.47% 1.92% 1.77% 0.65% 1.47% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.32 12.93 16.59 10.40 14.15 12.15 17.98 -14.09%
EPS 2.11 0.07 1.28 1.65 1.49 0.54 1.21 44.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8947 0.8736 0.8729 0.8601 0.8436 0.8286 0.8233 5.70%
Adjusted Per Share Value based on latest NOSH - 210,484
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 10.22 8.85 11.87 7.44 10.13 8.66 12.86 -14.21%
EPS 1.51 0.05 0.92 1.18 1.07 0.39 0.87 44.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6386 0.5982 0.6245 0.6154 0.6043 0.591 0.5886 5.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.26 0.30 0.43 0.49 0.55 0.58 0.50 -
P/RPS 1.82 2.32 2.59 4.71 3.89 4.77 2.78 -24.62%
P/EPS 12.32 428.57 33.59 29.70 36.91 107.41 41.25 -55.35%
EY 8.12 0.23 2.98 3.37 2.71 0.93 2.42 124.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.49 0.57 0.65 0.70 0.61 -39.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 26/02/08 21/11/07 22/08/07 23/05/07 13/02/07 -
Price 0.28 0.30 0.34 0.48 0.50 0.58 0.60 -
P/RPS 1.96 2.32 2.05 4.61 3.53 4.77 3.34 -29.93%
P/EPS 13.27 428.57 26.56 29.09 33.56 107.41 49.50 -58.45%
EY 7.54 0.23 3.76 3.44 2.98 0.93 2.02 140.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.39 0.56 0.59 0.70 0.73 -43.53%

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