[MAXTRAL] YoY TTM 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- 141.03%
YoY- 120.07%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,541 2,897 19,728 42,274 187,327 139,305 112,667 -47.02%
PBT -7,567 9,130 -120,595 -12,792 3,118 7,784 12,729 -
Tax -1,977 -1,270 2,843 1,981 -938 1,799 -3,049 -6.21%
NP -9,544 7,860 -117,752 -10,811 2,180 9,583 9,680 -
-
NP to SH -4,874 8,350 -118,778 -10,811 2,180 9,583 9,448 -
-
Tax Rate - 13.91% - - 30.08% -23.11% 23.95% -
Total Cost 11,085 -4,963 137,480 53,085 185,147 129,722 102,987 -28.10%
-
Net Worth -43,242 -42,289 71,531 18,887,795 28,112,170 209,577 175,967 -
Dividend
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth -43,242 -42,289 71,531 18,887,795 28,112,170 209,577 175,967 -
NOSH 294,166 294,497 209,954 210,121 295,824 227,999 201,428 5.76%
Ratio Analysis
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin -619.34% 271.32% -596.88% -25.57% 1.16% 6.88% 8.59% -
ROE 0.00% 0.00% -166.05% -0.06% 0.01% 4.57% 5.37% -
Per Share
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.52 0.98 9.40 20.12 63.32 61.10 55.93 -49.96%
EPS -1.66 2.84 -56.57 -5.15 0.74 4.20 4.69 -
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
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 0.52 0.98 6.71 14.37 63.68 47.36 38.30 -47.07%
EPS -1.66 2.84 -40.38 -3.68 0.74 3.26 3.21 -
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
31/12/14 31/12/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 11/09/14 31/12/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.00 0.025 0.14 0.29 0.35 0.23 0.30 -
P/RPS 0.00 2.54 1.49 1.44 0.55 0.38 0.54 -
P/EPS 0.00 0.88 -0.25 -5.64 47.49 5.47 6.40 -
EY 0.00 113.41 -404.09 -17.74 2.11 18.27 15.63 -
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
31/12/14 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 4.77 2.54 1.17 0.99 0.41 0.33 0.54 38.05%
P/EPS -1.51 0.88 -0.19 -3.89 35.28 4.76 6.40 -
EY -66.28 113.41 -514.30 -25.73 2.83 21.02 15.63 -
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