[MAXTRAL] YoY Annualized Quarter 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- 88.57%
YoY- -36.79%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 88,858 202,190 112,202 110,594 204,354 131,400 71,078 3.78%
PBT -12,634 5,384 1,366 12,696 19,636 10,096 7,124 -
Tax 2,584 -1,420 7,776 -3,820 -5,690 -2,994 -2,580 -
NP -10,050 3,964 9,142 8,876 13,946 7,102 4,544 -
-
NP to SH -10,050 3,964 9,142 8,546 13,520 6,914 4,544 -
-
Tax Rate - 26.37% -569.25% 30.09% 28.98% 29.66% 36.22% -
Total Cost 98,908 198,226 103,060 101,718 190,408 124,298 66,534 6.82%
-
Net Worth 27,599,297 195,690 187,599 177,571 166,648 53,824 51,822 184.57%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 27,599,297 195,690 187,599 177,571 166,648 53,824 51,822 184.57%
NOSH 293,859 210,851 209,678 210,492 209,937 209,515 206,545 6.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -11.31% 1.96% 8.15% 8.03% 6.82% 5.40% 6.39% -
ROE -0.04% 2.03% 4.87% 4.81% 8.11% 12.85% 8.77% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.24 95.89 53.51 52.54 97.34 62.72 34.41 -2.12%
EPS -3.42 1.88 4.36 4.06 6.44 3.30 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.92 0.9281 0.8947 0.8436 0.7938 0.2569 0.2509 168.33%
Adjusted Per Share Value based on latest NOSH - 210,738
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 30.21 68.73 38.14 37.60 69.47 44.67 24.16 3.79%
EPS -3.42 1.35 3.11 2.91 4.60 2.35 1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.822 0.6652 0.6377 0.6036 0.5665 0.183 0.1762 184.56%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.26 0.28 0.26 0.55 0.31 0.23 0.30 -
P/RPS 0.86 0.29 0.49 1.05 0.32 0.37 0.87 -0.19%
P/EPS -7.60 14.89 5.96 13.55 4.81 6.97 13.64 -
EY -13.15 6.71 16.77 7.38 20.77 14.35 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.30 0.29 0.65 0.39 0.90 1.20 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 25/08/09 26/08/08 22/08/07 30/08/06 25/08/05 30/08/04 -
Price 0.23 0.25 0.28 0.50 0.28 0.22 0.30 -
P/RPS 0.76 0.26 0.52 0.95 0.29 0.35 0.87 -2.22%
P/EPS -6.73 13.30 6.42 12.32 4.35 6.67 13.64 -
EY -14.87 7.52 15.57 8.12 23.00 15.00 7.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.27 0.31 0.59 0.35 0.86 1.20 -

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