[MAXTRAL] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 4.06%
YoY- -7.89%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 202,190 163,232 124,536 123,312 112,202 104,156 112,115 48.21%
PBT 5,384 112 8,327 5,905 1,366 2,284 14,310 -47.91%
Tax -1,420 344 1,283 3,608 7,776 -1,720 -3,576 -46.00%
NP 3,964 456 9,610 9,513 9,142 564 10,734 -48.55%
-
NP to SH 3,964 456 9,610 9,513 9,142 564 10,440 -47.59%
-
Tax Rate 26.37% -307.14% -15.41% -61.10% -569.25% 75.31% 24.99% -
Total Cost 198,226 162,776 114,926 113,798 103,060 103,592 101,381 56.42%
-
Net Worth 195,690 209,577 193,188 190,315 187,599 175,967 183,361 4.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 195,690 209,577 193,188 190,315 187,599 175,967 183,361 4.43%
NOSH 210,851 227,999 210,284 209,852 209,678 201,428 210,060 0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 1.96% 0.28% 7.72% 7.71% 8.15% 0.54% 9.57% -
ROE 2.03% 0.22% 4.97% 5.00% 4.87% 0.32% 5.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 95.89 71.59 59.22 58.76 53.51 51.71 53.37 47.84%
EPS 1.88 0.20 4.57 4.53 4.36 0.28 4.97 -47.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9281 0.9192 0.9187 0.9069 0.8947 0.8736 0.8729 4.17%
Adjusted Per Share Value based on latest NOSH - 210,163
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 68.73 55.49 42.34 41.92 38.14 35.41 38.11 48.21%
EPS 1.35 0.16 3.27 3.23 3.11 0.19 3.55 -47.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6652 0.7124 0.6567 0.647 0.6377 0.5982 0.6233 4.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.23 0.23 0.29 0.26 0.30 0.43 -
P/RPS 0.29 0.32 0.39 0.49 0.49 0.58 0.81 -49.61%
P/EPS 14.89 115.00 5.03 6.40 5.96 107.14 8.65 43.67%
EY 6.71 0.87 19.87 15.63 16.77 0.93 11.56 -30.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.25 0.25 0.32 0.29 0.34 0.49 -27.91%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 26/02/08 -
Price 0.25 0.20 0.23 0.24 0.28 0.30 0.34 -
P/RPS 0.26 0.28 0.39 0.41 0.52 0.58 0.64 -45.17%
P/EPS 13.30 100.00 5.03 5.29 6.42 107.14 6.84 55.84%
EY 7.52 1.00 19.87 18.89 15.57 0.93 14.62 -35.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.25 0.26 0.31 0.34 0.39 -21.75%

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