[MAXTRAL] QoQ TTM 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- 0.03%
YoY- 4.19%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 112,919 112,667 112,115 115,016 156,784 183,361 203,664 -32.53%
PBT 8,645 12,729 14,310 14,022 14,058 14,301 17,528 -37.60%
Tax 2,222 -3,049 -3,576 -3,373 -3,423 -3,743 -6,062 -
NP 10,867 9,680 10,734 10,649 10,635 10,558 11,466 -3.51%
-
NP to SH 10,738 9,448 10,440 10,295 10,292 10,205 11,117 -2.28%
-
Tax Rate -25.70% 23.95% 24.99% 24.06% 24.35% 26.17% 34.58% -
Total Cost 102,052 102,987 101,381 104,367 146,149 172,803 192,198 -34.45%
-
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 9.62% 8.59% 9.57% 9.26% 6.78% 5.76% 5.63% -
ROE 5.72% 5.37% 5.68% 5.69% 5.79% 5.87% 6.42% -
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 53.78 55.93 53.27 54.64 74.40 87.39 96.84 -32.46%
EPS 5.11 4.69 4.96 4.89 4.88 4.86 5.29 -2.28%
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 38.39 38.30 38.11 39.10 53.30 62.33 69.23 -32.52%
EPS 3.65 3.21 3.55 3.50 3.50 3.47 3.78 -2.30%
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 0.48 0.54 0.81 0.90 0.74 0.66 0.52 -5.20%
P/EPS 5.08 6.40 8.67 10.02 11.26 11.92 9.46 -33.95%
EY 19.67 15.63 11.54 9.98 8.88 8.39 10.57 51.35%
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 0.52 0.54 0.64 0.88 0.67 0.66 0.62 -11.07%
P/EPS 5.47 6.40 6.85 9.81 10.24 11.92 11.35 -38.55%
EY 18.27 15.63 14.59 10.19 9.77 8.39 8.81 62.69%
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