[MAXTRAL] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -9.26%
YoY- -77.44%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 18,987 19,728 21,936 24,498 29,452 42,274 61,464 -54.33%
PBT -121,389 -120,595 -119,553 -16,529 -14,558 -12,792 -11,985 368.78%
Tax 3,831 2,843 2,727 2,447 1,669 1,981 1,949 56.98%
NP -117,558 -117,752 -116,826 -14,082 -12,889 -10,811 -10,036 416.54%
-
NP to SH -118,584 -118,778 -117,647 -14,082 -12,889 -10,811 -10,036 419.55%
-
Tax Rate - - - - - - - -
Total Cost 136,545 137,480 138,762 38,580 42,341 53,085 71,500 53.98%
-
Net Worth 67,471 71,531 74,674 182,373 184,400 18,887,795 27,040,625 -98.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 67,471 71,531 74,674 182,373 184,400 18,887,795 27,040,625 -98.16%
NOSH 209,800 209,954 210,113 210,593 210,047 210,121 295,396 -20.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -619.15% -596.88% -532.58% -57.48% -43.76% -25.57% -16.33% -
ROE -175.75% -166.05% -157.55% -7.72% -6.99% -0.06% -0.04% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.05 9.40 10.44 11.63 14.02 20.12 20.81 -42.62%
EPS -56.52 -56.57 -55.99 -6.69 -6.14 -5.15 -3.40 552.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3216 0.3407 0.3554 0.866 0.8779 89.89 91.54 -97.69%
Adjusted Per Share Value based on latest NOSH - 210,593
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.45 6.71 7.46 8.33 10.01 14.37 20.89 -54.35%
EPS -40.31 -40.38 -39.99 -4.79 -4.38 -3.68 -3.41 419.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2294 0.2432 0.2539 0.62 0.6269 64.2078 91.9228 -98.16%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.10 0.14 0.14 0.12 0.18 0.29 0.21 -
P/RPS 1.10 1.49 1.34 1.03 1.28 1.44 1.01 5.86%
P/EPS -0.18 -0.25 -0.25 -1.79 -2.93 -5.64 -6.18 -90.55%
EY -565.22 -404.09 -399.94 -55.72 -34.09 -17.74 -16.18 970.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.39 0.14 0.21 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 23/05/12 29/02/12 30/11/11 19/08/11 20/05/11 28/02/11 -
Price 0.11 0.11 0.17 0.15 0.13 0.20 0.23 -
P/RPS 1.22 1.17 1.63 1.29 0.93 0.99 1.11 6.50%
P/EPS -0.19 -0.19 -0.30 -2.24 -2.12 -3.89 -6.77 -90.78%
EY -513.84 -514.30 -329.37 -44.58 -47.20 -25.73 -14.77 967.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.48 0.17 0.15 0.00 0.00 -

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