[MAXTRAL] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.58%
YoY- 43.11%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 220,449 123,312 102,925 221,122 146,366 79,510 16,162 54.51%
PBT 11,197 5,905 15,020 19,694 14,237 9,101 3,616 20.70%
Tax -2,390 3,608 -4,328 277 -316 -2,957 -1,093 13.91%
NP 8,806 9,513 10,692 19,972 13,921 6,144 2,522 23.14%
-
NP to SH 8,806 9,513 10,328 19,412 13,564 6,144 2,522 23.14%
-
Tax Rate 21.35% -61.10% 28.81% -1.41% 2.22% 32.49% 30.23% -
Total Cost 211,642 113,798 92,233 201,150 132,445 73,366 13,640 57.86%
-
Net Worth 199,853 190,315 180,551 170,233 0 48,873 11,822 60.13%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 199,853 190,315 180,551 170,233 0 48,873 11,822 60.13%
NOSH 210,350 209,852 209,918 210,086 209,865 208,506 46,600 28.52%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.99% 7.71% 10.39% 9.03% 9.51% 7.73% 15.61% -
ROE 4.41% 5.00% 5.72% 11.40% 0.00% 12.57% 21.34% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.80 58.76 49.03 105.25 69.74 38.13 34.68 20.21%
EPS 4.19 4.53 4.92 9.24 6.45 2.95 5.41 -4.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9069 0.8601 0.8103 0.00 0.2344 0.2537 24.59%
Adjusted Per Share Value based on latest NOSH - 210,303
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 74.94 41.92 34.99 75.17 49.76 27.03 5.49 54.53%
EPS 2.99 3.23 3.51 6.60 4.61 2.09 0.86 23.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.647 0.6138 0.5787 0.00 0.1661 0.0402 60.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.25 0.29 0.49 0.31 0.20 0.28 0.46 -
P/RPS 0.24 0.49 1.00 0.29 0.29 0.73 1.33 -24.80%
P/EPS 5.97 6.40 9.96 3.35 3.09 9.50 8.50 -5.71%
EY 16.75 15.63 10.04 29.81 32.32 10.52 11.77 6.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.57 0.38 0.00 1.19 1.81 -27.61%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 24/11/08 21/11/07 29/11/06 15/11/05 17/11/04 28/11/03 -
Price 0.23 0.24 0.48 0.46 0.20 0.26 0.44 -
P/RPS 0.22 0.41 0.98 0.44 0.29 0.68 1.27 -25.31%
P/EPS 5.49 5.29 9.76 4.98 3.09 8.82 8.13 -6.32%
EY 18.20 18.89 10.25 20.09 32.32 11.33 12.30 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.56 0.57 0.00 1.11 1.73 -28.02%

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