[MAXTRAL] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.87%
YoY- 45.66%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 200,670 124,536 112,115 203,664 158,247 100,354 36,918 32.56%
PBT 6,497 8,327 14,310 17,528 15,860 8,343 5,130 4.01%
Tax -1,511 1,283 -3,576 81 -3,795 -2,463 -1,301 2.52%
NP 4,986 9,610 10,734 17,609 12,065 5,880 3,829 4.49%
-
NP to SH 4,986 9,610 10,440 17,108 11,745 5,880 3,829 4.49%
-
Tax Rate 23.26% -15.41% 24.99% -0.46% 23.93% 29.52% 25.36% -
Total Cost 195,684 114,926 101,381 186,055 146,182 94,474 33,089 34.43%
-
Net Worth 28,414,297 193,188 183,361 172,933 155,764 149,018 18,607 238.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 28,414,297 193,188 183,361 172,933 155,764 149,018 18,607 238.96%
NOSH 295,029 210,284 210,060 210,049 209,981 208,592 86,467 22.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.48% 7.72% 9.57% 8.65% 7.62% 5.86% 10.37% -
ROE 0.02% 4.97% 5.69% 9.89% 7.54% 3.95% 20.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.02 59.22 53.37 96.96 75.36 48.11 42.70 8.06%
EPS 1.69 4.57 4.97 8.14 5.59 2.83 4.78 -15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 96.31 0.9187 0.8729 0.8233 0.7418 0.7144 0.2152 176.31%
Adjusted Per Share Value based on latest NOSH - 210,307
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 68.22 42.34 38.11 69.23 53.80 34.11 12.55 32.56%
EPS 1.69 3.27 3.55 5.82 3.99 2.00 1.30 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 96.5925 0.6567 0.6233 0.5879 0.5295 0.5066 0.0633 238.92%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.29 0.23 0.43 0.50 0.19 0.28 0.44 -
P/RPS 0.43 0.39 0.81 0.52 0.25 0.58 1.03 -13.53%
P/EPS 17.16 5.03 8.65 6.14 3.40 9.93 9.94 9.51%
EY 5.83 19.87 11.56 16.29 29.44 10.07 10.06 -8.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.49 0.61 0.26 0.39 2.04 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 09/02/10 23/02/09 26/02/08 13/02/07 27/02/06 28/02/05 27/02/04 -
Price 0.37 0.23 0.34 0.60 0.23 0.27 0.43 -
P/RPS 0.54 0.39 0.64 0.62 0.31 0.56 1.01 -9.90%
P/EPS 21.89 5.03 6.84 7.37 4.11 9.58 9.71 14.49%
EY 4.57 19.87 14.62 13.57 24.32 10.44 10.30 -12.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.39 0.73 0.31 0.38 2.00 -

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