[MAXTRAL] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.16%
YoY- -820.04%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 10,585 15,441 17,501 18,987 19,728 21,936 24,498 -42.81%
PBT -40,247 -42,394 -120,838 -121,389 -120,595 -119,553 -16,529 80.89%
Tax 2,928 3,169 4,237 3,831 2,843 2,727 2,447 12.69%
NP -37,319 -39,225 -116,601 -117,558 -117,752 -116,826 -14,082 91.39%
-
NP to SH -39,571 -41,606 -117,627 -118,584 -118,778 -117,647 -14,082 99.00%
-
Tax Rate - - - - - - - -
Total Cost 47,904 54,666 134,102 136,545 137,480 138,762 38,580 15.50%
-
Net Worth 32,226 -34,777 65,787 67,471 71,531 74,674 182,373 -68.47%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 32,226 -34,777 65,787 67,471 71,531 74,674 182,373 -68.47%
NOSH 210,081 210,138 209,315 209,800 209,954 210,113 210,593 -0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -352.56% -254.03% -666.25% -619.15% -596.88% -532.58% -57.48% -
ROE -122.79% 0.00% -178.80% -175.75% -166.05% -157.55% -7.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.04 7.35 8.36 9.05 9.40 10.44 11.63 -42.70%
EPS -18.84 -19.80 -56.20 -56.52 -56.57 -55.99 -6.69 99.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 -0.1655 0.3143 0.3216 0.3407 0.3554 0.866 -68.42%
Adjusted Per Share Value based on latest NOSH - 209,800
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.60 5.25 5.95 6.45 6.71 7.46 8.33 -42.80%
EPS -13.45 -14.14 -39.99 -40.31 -40.38 -39.99 -4.79 98.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 -0.1182 0.2236 0.2294 0.2432 0.2539 0.62 -68.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.025 0.03 0.11 0.10 0.14 0.14 0.12 -
P/RPS 0.50 0.41 1.32 1.10 1.49 1.34 1.03 -38.20%
P/EPS -0.13 -0.15 -0.20 -0.18 -0.25 -0.25 -1.79 -82.56%
EY -753.44 -659.98 -510.87 -565.22 -404.09 -399.94 -55.72 466.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.00 0.35 0.31 0.41 0.39 0.14 9.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 01/03/13 29/11/12 29/08/12 23/05/12 29/02/12 30/11/11 -
Price 0.025 0.025 0.05 0.11 0.11 0.17 0.15 -
P/RPS 0.50 0.34 0.60 1.22 1.17 1.63 1.29 -46.80%
P/EPS -0.13 -0.13 -0.09 -0.19 -0.19 -0.30 -2.24 -84.98%
EY -753.44 -791.97 -1,123.92 -513.84 -514.30 -329.37 -44.58 557.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.00 0.16 0.34 0.32 0.48 0.17 -3.95%

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