[MAXTRAL] YoY Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -117.61%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 152 1,211 24,268 33,100 109,860 163,232 104,156 -66.30%
PBT -2,848 -3,053 -20,800 -16,632 -13,404 112 2,284 -
Tax 0 0 3,228 2,764 2,636 344 -1,720 -
NP -2,848 -3,053 -17,572 -13,868 -10,768 456 564 -
-
NP to SH -2,824 -2,563 -18,392 -13,868 -10,768 456 564 -
-
Tax Rate - - - - - -307.14% 75.31% -
Total Cost 3,000 4,264 41,840 46,968 120,628 162,776 103,592 -44.56%
-
Net Worth -43,242 -42,297 71,531 18,887,795 28,112,170 209,577 175,967 -
Dividend
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth -43,242 -42,297 71,531 18,887,795 28,112,170 209,577 175,967 -
NOSH 294,166 294,553 209,954 210,121 295,824 227,999 201,428 6.51%
Ratio Analysis
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -1,873.68% -252.11% -72.41% -41.90% -9.80% 0.28% 0.54% -
ROE 0.00% 0.00% -25.71% -0.07% -0.04% 0.22% 0.32% -
Per Share
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.05 0.41 11.56 15.75 37.14 71.59 51.71 -68.53%
EPS -0.96 -1.22 -8.76 -6.60 -3.64 0.20 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.147 -0.1436 0.3407 89.89 95.03 0.9192 0.8736 -
Adjusted Per Share Value based on latest NOSH - 294,497
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.05 0.41 8.25 11.25 37.35 55.49 35.41 -66.48%
EPS -0.96 -0.87 -6.25 -4.71 -3.66 0.16 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.147 -0.1438 0.2432 64.2078 95.5654 0.7124 0.5982 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 31/12/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.025 0.025 0.14 0.29 0.35 0.23 0.30 -
P/RPS 48.38 6.08 1.21 1.84 0.94 0.32 0.58 108.95%
P/EPS -2.60 -2.87 -1.60 -4.39 -9.62 115.00 107.14 -
EY -38.40 -34.81 -62.57 -22.76 -10.40 0.87 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.41 0.00 0.00 0.25 0.34 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 28/02/14 23/05/12 20/05/11 26/05/10 27/05/09 21/05/08 -
Price 0.025 0.025 0.11 0.20 0.26 0.20 0.30 -
P/RPS 48.38 6.08 0.95 1.27 0.70 0.28 0.58 108.95%
P/EPS -2.60 -2.87 -1.26 -3.03 -7.14 100.00 107.14 -
EY -38.40 -34.81 -79.64 -33.00 -14.00 1.00 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.32 0.00 0.00 0.22 0.34 -

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