[MAXTRAL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 1.41%
YoY- -6.09%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 127,405 112,919 112,667 112,115 115,016 156,784 183,361 -21.49%
PBT 7,474 8,645 12,729 14,310 14,022 14,058 14,301 -35.04%
Tax 2,376 2,222 -3,049 -3,576 -3,373 -3,423 -3,743 -
NP 9,850 10,867 9,680 10,734 10,649 10,635 10,558 -4.50%
-
NP to SH 9,829 10,738 9,448 10,440 10,295 10,292 10,205 -2.46%
-
Tax Rate -31.79% -25.70% 23.95% 24.99% 24.06% 24.35% 26.17% -
Total Cost 117,555 102,052 102,987 101,381 104,367 146,149 172,803 -22.59%
-
Net Worth 190,597 187,844 175,967 183,718 181,038 177,778 173,852 6.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 190,597 187,844 175,967 183,718 181,038 177,778 173,852 6.30%
NOSH 210,163 209,952 201,428 210,468 210,484 210,738 209,814 0.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.73% 9.62% 8.59% 9.57% 9.26% 6.78% 5.76% -
ROE 5.16% 5.72% 5.37% 5.68% 5.69% 5.79% 5.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 60.62 53.78 55.93 53.27 54.64 74.40 87.39 -21.58%
EPS 4.68 5.11 4.69 4.96 4.89 4.88 4.86 -2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9069 0.8947 0.8736 0.8729 0.8601 0.8436 0.8286 6.18%
Adjusted Per Share Value based on latest NOSH - 210,468
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 43.31 38.39 38.30 38.11 39.10 53.30 62.33 -21.49%
EPS 3.34 3.65 3.21 3.55 3.50 3.50 3.47 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6479 0.6386 0.5982 0.6245 0.6154 0.6043 0.591 6.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.29 0.26 0.30 0.43 0.49 0.55 0.58 -
P/RPS 0.48 0.48 0.54 0.81 0.90 0.74 0.66 -19.08%
P/EPS 6.20 5.08 6.40 8.67 10.02 11.26 11.92 -35.24%
EY 16.13 19.67 15.63 11.54 9.98 8.88 8.39 54.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.49 0.57 0.65 0.70 -40.57%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 21/05/08 26/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.24 0.28 0.30 0.34 0.48 0.50 0.58 -
P/RPS 0.40 0.52 0.54 0.64 0.88 0.67 0.66 -28.31%
P/EPS 5.13 5.47 6.40 6.85 9.81 10.24 11.92 -42.90%
EY 19.49 18.27 15.63 14.59 10.19 9.77 8.39 75.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.34 0.39 0.56 0.59 0.70 -48.23%

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