[MAXTRAL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.47%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 169,530 139,305 124,536 127,405 112,919 112,667 112,115 31.77%
PBT 10,336 7,784 8,327 7,474 8,645 12,729 14,310 -19.51%
Tax -3,315 1,799 1,283 2,376 2,222 -3,049 -3,576 -4.93%
NP 7,021 9,583 9,610 9,850 10,867 9,680 10,734 -24.66%
-
NP to SH 7,021 9,583 9,610 9,829 10,738 9,448 10,440 -23.25%
-
Tax Rate 32.07% -23.11% -15.41% -31.79% -25.70% 23.95% 24.99% -
Total Cost 162,509 129,722 114,926 117,555 102,052 102,987 101,381 37.00%
-
Net Worth 194,796 209,577 192,693 190,597 187,844 175,967 183,718 3.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 194,796 209,577 192,693 190,597 187,844 175,967 183,718 3.98%
NOSH 209,887 227,999 209,745 210,163 209,952 201,428 210,468 -0.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.14% 6.88% 7.72% 7.73% 9.62% 8.59% 9.57% -
ROE 3.60% 4.57% 4.99% 5.16% 5.72% 5.37% 5.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 80.77 61.10 59.37 60.62 53.78 55.93 53.27 32.01%
EPS 3.35 4.20 4.58 4.68 5.11 4.69 4.96 -23.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9281 0.9192 0.9187 0.9069 0.8947 0.8736 0.8729 4.17%
Adjusted Per Share Value based on latest NOSH - 210,163
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.63 47.36 42.34 43.31 38.39 38.30 38.11 31.77%
EPS 2.39 3.26 3.27 3.34 3.65 3.21 3.55 -23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6622 0.7124 0.655 0.6479 0.6386 0.5982 0.6245 3.98%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.23 0.23 0.29 0.26 0.30 0.43 -
P/RPS 0.35 0.38 0.39 0.48 0.48 0.54 0.81 -42.87%
P/EPS 8.37 5.47 5.02 6.20 5.08 6.40 8.67 -2.32%
EY 11.95 18.27 19.92 16.13 19.67 15.63 11.54 2.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.25 0.32 0.29 0.34 0.49 -27.91%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 26/02/08 -
Price 0.25 0.20 0.23 0.24 0.28 0.30 0.34 -
P/RPS 0.31 0.33 0.39 0.40 0.52 0.54 0.64 -38.35%
P/EPS 7.47 4.76 5.02 5.13 5.47 6.40 6.85 5.95%
EY 13.38 21.02 19.92 19.49 18.27 15.63 14.59 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.25 0.26 0.31 0.34 0.39 -21.75%

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