[MAXTRAL] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -98.81%
YoY- -19.15%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 200,670 165,337 101,095 40,808 124,536 92,484 56,101 133.34%
PBT 6,497 8,398 2,692 28 8,327 4,429 683 347.10%
Tax -1,511 -1,793 -710 86 1,283 2,706 3,888 -
NP 4,986 6,605 1,982 114 9,610 7,135 4,571 5.94%
-
NP to SH 4,986 6,605 1,982 114 9,610 7,135 4,571 5.94%
-
Tax Rate 23.26% 21.35% 26.37% -307.14% -15.41% -61.10% -569.25% -
Total Cost 195,684 158,732 99,113 40,694 114,926 85,349 51,530 142.81%
-
Net Worth 28,414,297 199,853 195,690 209,577 193,188 190,315 187,599 2715.56%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 28,414,297 199,853 195,690 209,577 193,188 190,315 187,599 2715.56%
NOSH 295,029 210,350 210,851 227,999 210,284 209,852 209,678 25.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.48% 3.99% 1.96% 0.28% 7.72% 7.71% 8.15% -
ROE 0.02% 3.30% 1.01% 0.05% 4.97% 3.75% 2.44% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.02 78.60 47.95 17.90 59.22 44.07 26.76 85.93%
EPS 1.69 3.14 0.94 0.05 4.57 3.40 2.18 -15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 96.31 0.9501 0.9281 0.9192 0.9187 0.9069 0.8947 2143.68%
Adjusted Per Share Value based on latest NOSH - 227,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.22 56.21 34.37 13.87 42.34 31.44 19.07 133.36%
EPS 1.69 2.25 0.67 0.04 3.27 2.43 1.55 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 96.5925 0.6794 0.6652 0.7124 0.6567 0.647 0.6377 2715.65%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.29 0.25 0.28 0.23 0.23 0.29 0.26 -
P/RPS 0.43 0.32 0.58 1.29 0.39 0.66 0.97 -41.77%
P/EPS 17.16 7.96 29.79 460.00 5.03 8.53 11.93 27.33%
EY 5.83 12.56 3.36 0.22 19.87 11.72 8.38 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.30 0.25 0.25 0.32 0.29 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 -
Price 0.37 0.23 0.25 0.20 0.23 0.24 0.28 -
P/RPS 0.54 0.29 0.52 1.12 0.39 0.54 1.05 -35.73%
P/EPS 21.89 7.32 26.60 400.00 5.03 7.06 12.84 42.57%
EY 4.57 13.65 3.76 0.25 19.87 14.17 7.79 -29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.27 0.22 0.25 0.26 0.31 -

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