[MAXTRAL] QoQ TTM 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- -26.73%
YoY- -34.62%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 187,327 200,670 197,389 169,530 139,305 124,536 127,405 29.33%
PBT 3,118 6,497 12,296 10,336 7,784 8,327 7,474 -44.19%
Tax -938 -1,511 -3,216 -3,315 1,799 1,283 2,376 -
NP 2,180 4,986 9,080 7,021 9,583 9,610 9,850 -63.44%
-
NP to SH 2,180 4,986 9,080 7,021 9,583 9,610 9,829 -63.39%
-
Tax Rate 30.08% 23.26% 26.15% 32.07% -23.11% -15.41% -31.79% -
Total Cost 185,147 195,684 188,309 162,509 129,722 114,926 117,555 35.40%
-
Net Worth 28,112,170 28,350,160 199,650 194,796 209,577 192,693 190,597 2700.10%
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 28,350,160 199,650 194,796 209,577 192,693 190,597 2700.10%
NOSH 295,824 294,363 210,136 209,887 227,999 209,745 210,163 25.62%
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 1.16% 2.48% 4.60% 4.14% 6.88% 7.72% 7.73% -
ROE 0.01% 0.02% 4.55% 3.60% 4.57% 4.99% 5.16% -
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 63.32 68.17 93.93 80.77 61.10 59.37 60.62 2.95%
EPS 0.74 1.69 4.32 3.35 4.20 4.58 4.68 -70.79%
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 63.68 68.22 67.10 57.63 47.36 42.34 43.31 29.33%
EPS 0.74 1.69 3.09 2.39 3.26 3.27 3.34 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 95.5654 96.3745 0.6787 0.6622 0.7124 0.655 0.6479 2700.16%
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 0.55 0.43 0.27 0.35 0.38 0.39 0.48 9.50%
P/EPS 47.49 17.12 5.79 8.37 5.47 5.02 6.20 289.05%
EY 2.11 5.84 17.28 11.95 18.27 19.92 16.13 -74.26%
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 0.41 0.54 0.24 0.31 0.33 0.39 0.40 1.66%
P/EPS 35.28 21.84 5.32 7.47 4.76 5.02 5.13 262.06%
EY 2.83 4.58 18.79 13.38 21.02 19.92 19.49 -72.40%
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