[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.02%
YoY- -7.95%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 220,449 202,190 163,232 124,536 123,312 112,202 104,156 64.77%
PBT 11,197 5,384 112 8,327 5,905 1,366 2,284 188.30%
Tax -2,390 -1,420 344 1,283 3,608 7,776 -1,720 24.49%
NP 8,806 3,964 456 9,610 9,513 9,142 564 523.64%
-
NP to SH 8,806 3,964 456 9,610 9,513 9,142 564 523.64%
-
Tax Rate 21.35% 26.37% -307.14% -15.41% -61.10% -569.25% 75.31% -
Total Cost 211,642 198,226 162,776 114,926 113,798 103,060 103,592 60.93%
-
Net Worth 199,853 195,690 209,577 193,188 190,315 187,599 175,967 8.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 199,853 195,690 209,577 193,188 190,315 187,599 175,967 8.84%
NOSH 210,350 210,851 227,999 210,284 209,852 209,678 201,428 2.92%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.99% 1.96% 0.28% 7.72% 7.71% 8.15% 0.54% -
ROE 4.41% 2.03% 0.22% 4.97% 5.00% 4.87% 0.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.80 95.89 71.59 59.22 58.76 53.51 51.71 60.08%
EPS 4.19 1.88 0.20 4.57 4.53 4.36 0.28 506.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9501 0.9281 0.9192 0.9187 0.9069 0.8947 0.8736 5.75%
Adjusted Per Share Value based on latest NOSH - 209,745
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 74.94 68.73 55.49 42.34 41.92 38.14 35.41 64.76%
EPS 2.99 1.35 0.16 3.27 3.23 3.11 0.19 526.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.6652 0.7124 0.6567 0.647 0.6377 0.5982 8.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.25 0.28 0.23 0.23 0.29 0.26 0.30 -
P/RPS 0.24 0.29 0.32 0.39 0.49 0.49 0.58 -44.44%
P/EPS 5.97 14.89 115.00 5.03 6.40 5.96 107.14 -85.38%
EY 16.75 6.71 0.87 19.87 15.63 16.77 0.93 585.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.25 0.25 0.32 0.29 0.34 -16.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 27/05/09 23/02/09 24/11/08 26/08/08 21/05/08 -
Price 0.23 0.25 0.20 0.23 0.24 0.28 0.30 -
P/RPS 0.22 0.26 0.28 0.39 0.41 0.52 0.58 -47.56%
P/EPS 5.49 13.30 100.00 5.03 5.29 6.42 107.14 -86.17%
EY 18.20 7.52 1.00 19.87 18.89 15.57 0.93 624.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.22 0.25 0.26 0.31 0.34 -20.70%

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