[MAXTRAL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.85%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 112,667 112,115 115,016 156,784 183,361 203,664 214,314 -34.83%
PBT 12,729 14,310 14,022 14,058 14,301 17,528 19,953 -25.87%
Tax -3,049 -3,576 -3,373 -3,423 -3,743 -6,062 -9,665 -53.62%
NP 9,680 10,734 10,649 10,635 10,558 11,466 10,288 -3.97%
-
NP to SH 9,448 10,440 10,295 10,292 10,205 11,117 9,881 -2.94%
-
Tax Rate 23.95% 24.99% 24.06% 24.35% 26.17% 34.58% 48.44% -
Total Cost 102,987 101,381 104,367 146,149 172,803 192,198 204,026 -36.57%
-
Net Worth 175,967 183,718 181,038 177,778 173,852 173,146 170,408 2.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 175,967 183,718 181,038 177,778 173,852 173,146 170,408 2.16%
NOSH 201,428 210,468 210,484 210,738 209,814 210,307 210,303 -2.83%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.59% 9.57% 9.26% 6.78% 5.76% 5.63% 4.80% -
ROE 5.37% 5.68% 5.69% 5.79% 5.87% 6.42% 5.80% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.93 53.27 54.64 74.40 87.39 96.84 101.91 -32.94%
EPS 4.69 4.96 4.89 4.88 4.86 5.29 4.70 -0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8736 0.8729 0.8601 0.8436 0.8286 0.8233 0.8103 5.13%
Adjusted Per Share Value based on latest NOSH - 210,738
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 38.30 38.11 39.10 53.30 62.33 69.23 72.85 -34.83%
EPS 3.21 3.55 3.50 3.50 3.47 3.78 3.36 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5982 0.6245 0.6154 0.6043 0.591 0.5886 0.5793 2.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.30 0.43 0.49 0.55 0.58 0.50 0.31 -
P/RPS 0.54 0.81 0.90 0.74 0.66 0.52 0.30 47.91%
P/EPS 6.40 8.67 10.02 11.26 11.92 9.46 6.60 -2.02%
EY 15.63 11.54 9.98 8.88 8.39 10.57 15.16 2.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.57 0.65 0.70 0.61 0.38 -7.14%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 21/11/07 22/08/07 23/05/07 13/02/07 29/11/06 -
Price 0.30 0.34 0.48 0.50 0.58 0.60 0.46 -
P/RPS 0.54 0.64 0.88 0.67 0.66 0.62 0.45 12.91%
P/EPS 6.40 6.85 9.81 10.24 11.92 11.35 9.79 -24.65%
EY 15.63 14.59 10.19 9.77 8.39 8.81 10.21 32.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.56 0.59 0.70 0.73 0.57 -29.11%

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