[MAXTRAL] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 12.3%
YoY- -64.05%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,936 24,268 21,936 22,501 24,834 33,100 61,464 -54.41%
PBT -21,452 -20,800 -115,942 -16,265 -17,780 -16,632 -11,985 47.47%
Tax 4,222 3,228 -882 2,448 2,024 2,764 1,946 67.66%
NP -17,230 -17,572 -116,824 -13,817 -15,756 -13,868 -10,039 43.39%
-
NP to SH -17,230 -18,392 -117,647 -13,817 -15,756 -13,868 -10,039 43.39%
-
Tax Rate - - - - - - - -
Total Cost 36,166 41,840 138,760 36,318 40,590 46,968 71,503 -36.54%
-
Net Worth 67,575 71,531 76,176 182,035 184,429 18,887,795 26,949,268 -98.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 67,575 71,531 76,176 182,035 184,429 18,887,795 26,949,268 -98.16%
NOSH 210,121 209,954 210,083 210,202 210,080 210,121 294,398 -20.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -90.99% -72.41% -532.57% -61.41% -63.45% -41.90% -16.33% -
ROE -25.50% -25.71% -154.44% -7.59% -8.54% -0.07% -0.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.01 11.56 10.44 10.70 11.82 15.75 20.88 -42.92%
EPS -8.20 -8.76 -56.00 -6.57 -7.50 -6.60 -3.41 79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3216 0.3407 0.3626 0.866 0.8779 89.89 91.54 -97.69%
Adjusted Per Share Value based on latest NOSH - 210,593
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.44 8.25 7.46 7.65 8.44 11.25 20.89 -54.39%
EPS -5.86 -6.25 -39.99 -4.70 -5.36 -4.71 -3.41 43.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2432 0.259 0.6188 0.627 64.2078 91.6122 -98.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.14 0.14 0.12 0.18 0.29 0.21 -
P/RPS 1.11 1.21 1.34 1.12 1.52 1.84 1.01 6.50%
P/EPS -1.22 -1.60 -0.25 -1.83 -2.40 -4.39 -6.16 -66.05%
EY -82.00 -62.57 -400.00 -54.78 -41.67 -22.76 -16.24 194.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.39 0.14 0.21 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 30/11/11 19/08/11 20/05/11 28/02/11 -
Price 0.11 0.11 0.17 0.15 0.13 0.20 0.23 -
P/RPS 1.22 0.95 1.63 1.40 1.10 1.27 1.10 7.15%
P/EPS -1.34 -1.26 -0.30 -2.28 -1.73 -3.03 -6.74 -65.96%
EY -74.55 -79.64 -329.41 -43.82 -57.69 -33.00 -14.83 193.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.47 0.17 0.15 0.00 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