[MAXTRAL] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.61%
YoY- -56.78%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 24,268 21,936 22,501 24,834 33,100 61,464 71,789 -51.44%
PBT -20,800 -115,942 -16,265 -17,780 -16,632 -11,985 -10,206 60.67%
Tax 3,228 -882 2,448 2,024 2,764 1,946 1,784 48.43%
NP -17,572 -116,824 -13,817 -15,756 -13,868 -10,039 -8,422 63.20%
-
NP to SH -18,392 -117,647 -13,817 -15,756 -13,868 -10,039 -8,422 68.24%
-
Tax Rate - - - - - - - -
Total Cost 41,840 138,760 36,318 40,590 46,968 71,503 80,211 -35.17%
-
Net Worth 71,531 76,176 182,035 184,429 18,887,795 26,949,268 27,543,886 -98.10%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 71,531 76,176 182,035 184,429 18,887,795 26,949,268 27,543,886 -98.10%
NOSH 209,954 210,083 210,202 210,080 210,121 294,398 295,186 -20.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -72.41% -532.57% -61.41% -63.45% -41.90% -16.33% -11.73% -
ROE -25.71% -154.44% -7.59% -8.54% -0.07% -0.04% -0.03% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.56 10.44 10.70 11.82 15.75 20.88 24.32 -39.06%
EPS -8.76 -56.00 -6.57 -7.50 -6.60 -3.41 -2.85 111.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3407 0.3626 0.866 0.8779 89.89 91.54 93.31 -97.62%
Adjusted Per Share Value based on latest NOSH - 210,047
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 8.25 7.46 7.65 8.44 11.25 20.89 24.40 -51.43%
EPS -6.25 -39.99 -4.70 -5.36 -4.71 -3.41 -2.86 68.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2432 0.259 0.6188 0.627 64.2078 91.6122 93.6336 -98.10%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.14 0.12 0.18 0.29 0.21 0.21 -
P/RPS 1.21 1.34 1.12 1.52 1.84 1.01 0.86 25.53%
P/EPS -1.60 -0.25 -1.83 -2.40 -4.39 -6.16 -7.36 -63.81%
EY -62.57 -400.00 -54.78 -41.67 -22.76 -16.24 -13.59 176.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.39 0.14 0.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 30/11/11 19/08/11 20/05/11 28/02/11 24/11/10 -
Price 0.11 0.17 0.15 0.13 0.20 0.23 0.26 -
P/RPS 0.95 1.63 1.40 1.10 1.27 1.10 1.07 -7.61%
P/EPS -1.26 -0.30 -2.28 -1.73 -3.03 -6.74 -9.11 -73.22%
EY -79.64 -329.41 -43.82 -57.69 -33.00 -14.83 -10.97 274.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.17 0.15 0.00 0.00 0.00 -

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