[MAXTRAL] QoQ Annualized Quarter 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- 122.17%
YoY- -7.43%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 88,858 109,860 200,670 220,449 202,190 163,232 124,536 -20.20%
PBT -12,634 -13,404 6,497 11,197 5,384 112 8,327 -
Tax 2,584 2,636 -1,511 -2,390 -1,420 344 1,283 59.68%
NP -10,050 -10,768 4,986 8,806 3,964 456 9,610 -
-
NP to SH -10,050 -10,768 4,986 8,806 3,964 456 9,610 -
-
Tax Rate - - 23.26% 21.35% 26.37% -307.14% -15.41% -
Total Cost 98,908 120,628 195,684 211,642 198,226 162,776 114,926 -9.54%
-
Net Worth 27,599,297 28,112,170 28,414,297 199,853 195,690 209,577 193,188 2657.77%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 27,599,297 28,112,170 28,414,297 199,853 195,690 209,577 193,188 2657.77%
NOSH 293,859 295,824 295,029 210,350 210,851 227,999 210,284 25.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -11.31% -9.80% 2.48% 3.99% 1.96% 0.28% 7.72% -
ROE -0.04% -0.04% 0.02% 4.41% 2.03% 0.22% 4.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.24 37.14 68.02 104.80 95.89 71.59 59.22 -36.19%
EPS -3.42 -3.64 1.69 4.19 1.88 0.20 4.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.92 95.03 96.31 0.9501 0.9281 0.9192 0.9187 2104.97%
Adjusted Per Share Value based on latest NOSH - 210,136
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.21 37.35 68.22 74.94 68.73 55.49 42.34 -20.20%
EPS -3.42 -3.66 1.69 2.99 1.35 0.16 3.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 93.822 95.5654 96.5925 0.6794 0.6652 0.7124 0.6567 2657.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.26 0.35 0.29 0.25 0.28 0.23 0.23 -
P/RPS 0.86 0.94 0.43 0.24 0.29 0.32 0.39 69.66%
P/EPS -7.60 -9.62 17.16 5.97 14.89 115.00 5.03 -
EY -13.15 -10.40 5.83 16.75 6.71 0.87 19.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.26 0.30 0.25 0.25 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 09/02/10 24/11/09 25/08/09 27/05/09 23/02/09 -
Price 0.23 0.26 0.37 0.23 0.25 0.20 0.23 -
P/RPS 0.76 0.70 0.54 0.22 0.26 0.28 0.39 56.20%
P/EPS -6.73 -7.14 21.89 5.49 13.30 100.00 5.03 -
EY -14.87 -14.00 4.57 18.20 7.52 1.00 19.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.24 0.27 0.22 0.25 -

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