[MAXTRAL] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.47%
YoY- -8.13%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 64,242 60,287 40,808 32,052 36,383 30,062 26,039 82.48%
PBT 5,706 2,664 28 3,898 3,746 112 571 363.29%
Tax -1,083 -796 86 -1,423 -1,182 4,318 -430 85.01%
NP 4,623 1,868 114 2,475 2,564 4,430 141 922.22%
-
NP to SH 4,623 1,868 114 2,475 2,564 4,430 141 922.22%
-
Tax Rate 18.98% 29.88% -307.14% 36.51% 31.55% -3,855.36% 75.31% -
Total Cost 59,619 58,419 40,694 29,577 33,819 25,632 25,898 74.25%
-
Net Worth 199,650 194,796 209,577 192,693 190,597 187,844 175,967 8.77%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 199,650 194,796 209,577 192,693 190,597 187,844 175,967 8.77%
NOSH 210,136 209,887 227,999 209,745 210,163 209,952 201,428 2.85%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.20% 3.10% 0.28% 7.72% 7.05% 14.74% 0.54% -
ROE 2.32% 0.96% 0.05% 1.28% 1.35% 2.36% 0.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.57 28.72 17.90 15.28 17.31 14.32 12.93 77.37%
EPS 2.20 0.89 0.05 1.18 1.22 2.11 0.07 893.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9281 0.9192 0.9187 0.9069 0.8947 0.8736 5.75%
Adjusted Per Share Value based on latest NOSH - 209,745
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 21.84 20.49 13.87 10.90 12.37 10.22 8.85 82.51%
EPS 1.57 0.64 0.04 0.84 0.87 1.51 0.05 893.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6622 0.7124 0.655 0.6479 0.6386 0.5982 8.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.28 0.23 0.23 0.29 0.26 0.30 -
P/RPS 0.82 0.97 1.29 1.51 1.68 1.82 2.32 -49.97%
P/EPS 11.36 31.46 460.00 19.49 23.77 12.32 428.57 -91.09%
EY 8.80 3.18 0.22 5.13 4.21 8.12 0.23 1032.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.25 0.32 0.29 0.34 -16.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 -
Price 0.23 0.25 0.20 0.23 0.24 0.28 0.30 -
P/RPS 0.75 0.87 1.12 1.51 1.39 1.96 2.32 -52.86%
P/EPS 10.45 28.09 400.00 19.49 19.67 13.27 428.57 -91.57%
EY 9.57 3.56 0.25 5.13 5.08 7.54 0.23 1098.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.25 0.26 0.31 0.34 -20.70%

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