[MAXTRAL] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 769.3%
YoY- -56.64%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 109,860 200,670 220,449 202,190 163,232 124,536 123,312 -7.41%
PBT -13,404 6,497 11,197 5,384 112 8,327 5,905 -
Tax 2,636 -1,511 -2,390 -1,420 344 1,283 3,608 -18.89%
NP -10,768 4,986 8,806 3,964 456 9,610 9,513 -
-
NP to SH -10,768 4,986 8,806 3,964 456 9,610 9,513 -
-
Tax Rate - 23.26% 21.35% 26.37% -307.14% -15.41% -61.10% -
Total Cost 120,628 195,684 211,642 198,226 162,776 114,926 113,798 3.96%
-
Net Worth 28,112,170 28,414,297 199,853 195,690 209,577 193,188 190,315 2702.86%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 28,112,170 28,414,297 199,853 195,690 209,577 193,188 190,315 2702.86%
NOSH 295,824 295,029 210,350 210,851 227,999 210,284 209,852 25.74%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -9.80% 2.48% 3.99% 1.96% 0.28% 7.72% 7.71% -
ROE -0.04% 0.02% 4.41% 2.03% 0.22% 4.97% 5.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.14 68.02 104.80 95.89 71.59 59.22 58.76 -26.37%
EPS -3.64 1.69 4.19 1.88 0.20 4.57 4.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.03 96.31 0.9501 0.9281 0.9192 0.9187 0.9069 2128.94%
Adjusted Per Share Value based on latest NOSH - 209,887
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 37.35 68.22 74.94 68.73 55.49 42.34 41.92 -7.41%
EPS -3.66 1.69 2.99 1.35 0.16 3.27 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.5654 96.5925 0.6794 0.6652 0.7124 0.6567 0.647 2702.76%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.35 0.29 0.25 0.28 0.23 0.23 0.29 -
P/RPS 0.94 0.43 0.24 0.29 0.32 0.39 0.49 54.45%
P/EPS -9.62 17.16 5.97 14.89 115.00 5.03 6.40 -
EY -10.40 5.83 16.75 6.71 0.87 19.87 15.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.26 0.30 0.25 0.25 0.32 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 09/02/10 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 -
Price 0.26 0.37 0.23 0.25 0.20 0.23 0.24 -
P/RPS 0.70 0.54 0.22 0.26 0.28 0.39 0.41 42.89%
P/EPS -7.14 21.89 5.49 13.30 100.00 5.03 5.29 -
EY -14.00 4.57 18.20 7.52 1.00 19.87 18.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.24 0.27 0.22 0.25 0.26 -

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