[MAXTRAL] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -0.28%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 200,670 197,389 169,530 139,305 124,536 127,405 112,919 46.56%
PBT 6,497 12,296 10,336 7,784 8,327 7,474 8,645 -17.29%
Tax -1,511 -3,216 -3,315 1,799 1,283 2,376 2,222 -
NP 4,986 9,080 7,021 9,583 9,610 9,850 10,867 -40.42%
-
NP to SH 4,986 9,080 7,021 9,583 9,610 9,829 10,738 -39.95%
-
Tax Rate 23.26% 26.15% 32.07% -23.11% -15.41% -31.79% -25.70% -
Total Cost 195,684 188,309 162,509 129,722 114,926 117,555 102,052 54.16%
-
Net Worth 28,350,160 199,650 194,796 209,577 192,693 190,597 187,844 2708.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 28,350,160 199,650 194,796 209,577 192,693 190,597 187,844 2708.90%
NOSH 294,363 210,136 209,887 227,999 209,745 210,163 209,952 25.19%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.48% 4.60% 4.14% 6.88% 7.72% 7.73% 9.62% -
ROE 0.02% 4.55% 3.60% 4.57% 4.99% 5.16% 5.72% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.17 93.93 80.77 61.10 59.37 60.62 53.78 17.07%
EPS 1.69 4.32 3.35 4.20 4.58 4.68 5.11 -52.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 96.31 0.9501 0.9281 0.9192 0.9187 0.9069 0.8947 2143.68%
Adjusted Per Share Value based on latest NOSH - 227,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 68.22 67.10 57.63 47.36 42.34 43.31 38.39 46.55%
EPS 1.69 3.09 2.39 3.26 3.27 3.34 3.65 -40.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 96.3745 0.6787 0.6622 0.7124 0.655 0.6479 0.6386 2708.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.29 0.25 0.28 0.23 0.23 0.29 0.26 -
P/RPS 0.43 0.27 0.35 0.38 0.39 0.48 0.48 -7.05%
P/EPS 17.12 5.79 8.37 5.47 5.02 6.20 5.08 124.28%
EY 5.84 17.28 11.95 18.27 19.92 16.13 19.67 -55.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.26 0.30 0.25 0.25 0.32 0.29 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 09/02/10 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 -
Price 0.37 0.23 0.25 0.20 0.23 0.24 0.28 -
P/RPS 0.54 0.24 0.31 0.33 0.39 0.40 0.52 2.54%
P/EPS 21.84 5.32 7.47 4.76 5.02 5.13 5.47 151.04%
EY 4.58 18.79 13.38 21.02 19.92 19.49 18.27 -60.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.24 0.27 0.22 0.25 0.26 0.31 -

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