[MAXTRAL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 93.81%
YoY- 44.26%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,211 1,686 1,644 1,211 15,441 12,441 9,468 -74.51%
PBT -3,053 12,183 15,728 -3,053 -42,394 -13,484 -10,726 -56.63%
Tax 0 -1,270 707 566 3,164 3,341 2,111 -
NP -3,053 10,913 16,435 -2,487 -39,230 -10,143 -8,615 -49.82%
-
NP to SH -2,563 10,913 16,435 -2,563 -41,406 -10,143 -8,615 -55.33%
-
Tax Rate - 10.42% -4.50% - - - - -
Total Cost 4,264 -9,227 -14,791 3,698 54,671 22,584 18,083 -61.73%
-
Net Worth -42,297 6,674,284 51,217 32,226 -34,772 66,003 67,575 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -42,297 6,674,284 51,217 32,226 -34,772 66,003 67,575 -
NOSH 294,553 294,150 210,166 210,081 210,103 210,000 210,121 25.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -252.11% 647.27% 999.70% -205.37% -254.06% -81.53% -90.99% -
ROE 0.00% 0.16% 32.09% -7.95% 0.00% -15.37% -12.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.41 0.57 0.78 0.58 7.35 5.92 4.51 -79.69%
EPS -1.22 3.71 7.82 -1.22 -19.71 -4.83 -4.10 -55.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1436 22.69 0.2437 0.1534 -0.1655 0.3143 0.3216 -
Adjusted Per Share Value based on latest NOSH - 210,081
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.41 0.57 0.56 0.41 5.25 4.23 3.22 -74.59%
EPS -0.87 3.71 5.59 -0.87 -14.08 -3.45 -2.93 -55.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1438 22.6888 0.1741 0.1096 -0.1182 0.2244 0.2297 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.025 0.025 0.025 0.025 0.03 0.11 0.10 -
P/RPS 6.08 4.36 3.20 4.34 0.41 1.86 2.22 95.39%
P/EPS -2.87 0.67 0.32 -2.05 -0.15 -2.28 -2.44 11.39%
EY -34.81 148.40 312.80 -48.80 -656.91 -43.91 -41.00 -10.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.10 0.16 0.00 0.35 0.31 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 30/08/13 27/05/13 01/03/13 29/11/12 29/08/12 -
Price 0.025 0.025 0.025 0.025 0.025 0.05 0.11 -
P/RPS 6.08 4.36 3.20 4.34 0.34 0.84 2.44 83.49%
P/EPS -2.87 0.67 0.32 -2.05 -0.13 -1.04 -2.68 4.65%
EY -34.81 148.40 312.80 -48.80 -788.30 -96.60 -37.27 -4.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.10 0.16 0.00 0.16 0.34 -

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