[MAXTRAL] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.2%
YoY- -8.38%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 187,327 139,305 112,667 183,361 173,522 112,608 55,179 22.58%
PBT 3,118 7,784 12,729 14,301 19,772 7,691 7,249 -13.11%
Tax -938 1,799 -3,049 -3,743 -8,233 -2,083 -2,116 -12.67%
NP 2,180 9,583 9,680 10,558 11,539 5,608 5,133 -13.29%
-
NP to SH 2,180 9,583 9,448 10,205 11,139 5,608 5,133 -13.29%
-
Tax Rate 30.08% -23.11% 23.95% 26.17% 41.64% 27.08% 29.19% -
Total Cost 185,147 129,722 102,987 172,803 161,983 107,000 50,046 24.35%
-
Net Worth 28,112,170 209,577 175,967 173,852 0 51,663 51,243 185.97%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 28,112,170 209,577 175,967 173,852 0 51,663 51,243 185.97%
NOSH 295,824 227,999 201,428 209,814 210,625 210,612 203,750 6.40%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.16% 6.88% 8.59% 5.76% 6.65% 4.98% 9.30% -
ROE 0.01% 4.57% 5.37% 5.87% 0.00% 10.85% 10.02% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.32 61.10 55.93 87.39 82.38 53.47 27.08 15.20%
EPS 0.74 4.20 4.69 4.86 5.29 2.66 2.52 -18.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.03 0.9192 0.8736 0.8286 0.00 0.2453 0.2515 168.75%
Adjusted Per Share Value based on latest NOSH - 209,814
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 63.68 47.36 38.30 62.33 58.99 38.28 18.76 22.58%
EPS 0.74 3.26 3.21 3.47 3.79 1.91 1.74 -13.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.5654 0.7124 0.5982 0.591 0.00 0.1756 0.1742 185.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.35 0.23 0.30 0.58 0.26 0.26 0.41 -
P/RPS 0.55 0.38 0.54 0.66 0.32 0.49 1.51 -15.48%
P/EPS 47.49 5.47 6.40 11.92 4.92 9.76 16.27 19.53%
EY 2.11 18.27 15.63 8.39 20.34 10.24 6.14 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.25 0.34 0.70 0.00 1.06 1.63 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 21/05/08 23/05/07 25/05/06 25/05/05 - -
Price 0.26 0.20 0.30 0.58 0.28 0.23 0.00 -
P/RPS 0.41 0.33 0.54 0.66 0.34 0.43 0.00 -
P/EPS 35.28 4.76 6.40 11.92 5.29 8.64 0.00 -
EY 2.83 21.02 15.63 8.39 18.89 11.58 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.34 0.70 0.00 0.94 0.00 -

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