[MAXTRAL] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -33.6%
YoY- 207.59%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,686 12,441 16,876 53,842 165,337 92,484 77,194 -47.09%
PBT 12,183 -13,484 -12,199 -7,655 8,398 4,429 11,265 1.31%
Tax -1,270 3,341 1,836 1,338 -1,793 2,706 -3,246 -14.46%
NP 10,913 -10,143 -10,363 -6,317 6,605 7,135 8,019 5.26%
-
NP to SH 10,913 -10,143 -10,363 -6,317 6,605 7,135 7,746 5.87%
-
Tax Rate 10.42% - - - 21.35% -61.10% 28.81% -
Total Cost -9,227 22,584 27,239 60,159 158,732 85,349 69,175 -
-
Net Worth 6,674,284 66,003 182,035 27,543,889 199,853 190,315 180,551 82.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 6,674,284 66,003 182,035 27,543,889 199,853 190,315 180,551 82.41%
NOSH 294,150 210,000 210,202 295,186 210,350 209,852 209,918 5.77%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 647.27% -81.53% -61.41% -11.73% 3.99% 7.71% 10.39% -
ROE 0.16% -15.37% -5.69% -0.02% 3.30% 3.75% 4.29% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.57 5.92 8.03 18.24 78.60 44.07 36.77 -50.03%
EPS 3.71 -4.83 -4.93 -2.14 3.14 3.40 3.69 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.69 0.3143 0.866 93.31 0.9501 0.9069 0.8601 72.45%
Adjusted Per Share Value based on latest NOSH - 295,294
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.57 4.23 5.74 18.30 56.21 31.44 26.24 -47.14%
EPS 3.71 -3.45 -3.52 -2.15 2.25 2.43 2.63 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 22.6888 0.2244 0.6188 93.6336 0.6794 0.647 0.6138 82.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.025 0.11 0.12 0.21 0.25 0.29 0.49 -
P/RPS 4.36 1.86 1.49 1.15 0.32 0.66 1.33 21.85%
P/EPS 0.67 -2.28 -2.43 -9.81 7.96 8.53 13.28 -39.18%
EY 148.40 -43.91 -41.08 -10.19 12.56 11.72 7.53 64.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.14 0.00 0.26 0.32 0.57 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 29/11/12 30/11/11 24/11/10 24/11/09 24/11/08 21/11/07 -
Price 0.025 0.05 0.15 0.26 0.23 0.24 0.48 -
P/RPS 4.36 0.84 1.87 1.43 0.29 0.54 1.31 22.16%
P/EPS 0.67 -1.04 -3.04 -12.15 7.32 7.06 13.01 -38.97%
EY 148.40 -96.60 -32.87 -8.23 13.65 14.17 7.69 63.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.16 0.17 0.00 0.24 0.26 0.56 -

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