[MAXTRAL] YoY TTM 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- 0.85%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 144,004 169,530 112,919 156,784 194,724 130,515 72,457 12.12%
PBT -2,512 10,336 8,645 14,058 20,630 9,829 8,811 -
Tax 491 -3,315 2,222 -3,423 -8,414 -2,700 -2,207 -
NP -2,021 7,021 10,867 10,635 12,216 7,129 6,604 -
-
NP to SH -2,021 7,021 10,738 10,292 11,767 7,065 6,604 -
-
Tax Rate - 32.07% -25.70% 24.35% 40.79% 27.47% 25.05% -
Total Cost 146,025 162,509 102,052 146,149 182,508 123,386 65,853 14.18%
-
Net Worth 27,736,120 194,796 187,844 177,778 167,135 54,172 52,798 183.92%
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 27,736,120 194,796 187,844 177,778 167,135 54,172 52,798 183.92%
NOSH 295,316 209,887 209,952 210,738 210,551 210,869 210,434 5.80%
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 -1.40% 4.14% 9.62% 6.78% 6.27% 5.46% 9.11% -
ROE -0.01% 3.60% 5.72% 5.79% 7.04% 13.04% 12.51% -
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 48.76 80.77 53.78 74.40 92.48 61.89 34.43 5.96%
EPS -0.68 3.35 5.11 4.88 5.59 3.35 3.14 -
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 48.95 57.63 38.39 53.30 66.20 44.37 24.63 12.12%
EPS -0.69 2.39 3.65 3.50 4.00 2.40 2.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 94.2871 0.6622 0.6386 0.6043 0.5682 0.1842 0.1795 183.91%
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 0.53 0.35 0.48 0.74 0.34 0.37 0.87 -7.92%
P/EPS -37.99 8.37 5.08 11.26 5.55 6.86 9.56 -
EY -2.63 11.95 19.67 8.88 18.03 14.57 10.46 -
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 0.47 0.31 0.52 0.67 0.30 0.36 0.87 -9.74%
P/EPS -33.61 7.47 5.47 10.24 5.01 6.57 9.56 -
EY -2.98 13.38 18.27 9.77 19.96 15.23 10.46 -
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