[MAXTRAL] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 29.33%
YoY- -7.62%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,501 24,498 89,175 197,389 127,405 115,016 214,314 -34.10%
PBT -120,838 -16,529 -9,556 12,296 7,474 14,022 19,953 -
Tax 4,237 2,447 1,620 -3,216 2,376 -3,373 -9,665 -
NP -116,601 -14,082 -7,936 9,080 9,850 10,649 10,288 -
-
NP to SH -117,627 -14,082 -7,936 9,080 9,829 10,295 9,881 -
-
Tax Rate - - - 26.15% -31.79% 24.06% 48.44% -
Total Cost 134,102 38,580 97,111 188,309 117,555 104,367 204,026 -6.74%
-
Net Worth 65,787 182,373 27,399,208 199,650 190,597 181,038 170,408 -14.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 65,787 182,373 27,399,208 199,650 190,597 181,038 170,408 -14.65%
NOSH 209,315 210,593 293,636 210,136 210,163 210,484 210,303 -0.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -666.25% -57.48% -8.90% 4.60% 7.73% 9.26% 4.80% -
ROE -178.80% -7.72% -0.03% 4.55% 5.16% 5.69% 5.80% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.36 11.63 30.37 93.93 60.62 54.64 101.91 -34.05%
EPS -56.20 -6.69 -2.70 4.32 4.68 4.89 4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3143 0.866 93.31 0.9501 0.9069 0.8601 0.8103 -14.58%
Adjusted Per Share Value based on latest NOSH - 210,136
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.95 8.33 30.31 67.10 43.31 39.10 72.85 -34.10%
EPS -39.99 -4.79 -2.70 3.09 3.34 3.50 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2236 0.62 93.1418 0.6787 0.6479 0.6154 0.5793 -14.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.11 0.12 0.21 0.25 0.29 0.49 0.31 -
P/RPS 1.32 1.03 0.69 0.27 0.48 0.90 0.30 27.98%
P/EPS -0.20 -1.79 -7.77 5.79 6.20 10.02 6.60 -
EY -510.87 -55.72 -12.87 17.28 16.13 9.98 15.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.14 0.00 0.26 0.32 0.57 0.38 -1.36%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 30/11/11 24/11/10 24/11/09 24/11/08 21/11/07 29/11/06 -
Price 0.05 0.15 0.26 0.23 0.24 0.48 0.46 -
P/RPS 0.60 1.29 0.86 0.24 0.40 0.88 0.45 4.90%
P/EPS -0.09 -2.24 -9.62 5.32 5.13 9.81 9.79 -
EY -1,123.92 -44.58 -10.39 18.79 19.49 10.19 10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.17 0.00 0.24 0.26 0.56 0.57 -19.06%

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