[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -19.19%
YoY- -301.34%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 22,501 24,834 33,100 61,464 71,789 88,858 109,860 -65.22%
PBT -16,265 -17,780 -16,632 -11,985 -10,206 -12,634 -13,404 13.75%
Tax 2,448 2,024 2,764 1,946 1,784 2,584 2,636 -4.80%
NP -13,817 -15,756 -13,868 -10,039 -8,422 -10,050 -10,768 18.06%
-
NP to SH -13,817 -15,756 -13,868 -10,039 -8,422 -10,050 -10,768 18.06%
-
Tax Rate - - - - - - - -
Total Cost 36,318 40,590 46,968 71,503 80,211 98,908 120,628 -55.04%
-
Net Worth 182,035 184,429 18,887,795 26,949,268 27,543,886 27,599,297 28,112,170 -96.51%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 182,035 184,429 18,887,795 26,949,268 27,543,886 27,599,297 28,112,170 -96.51%
NOSH 210,202 210,080 210,121 294,398 295,186 293,859 295,824 -20.35%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -61.41% -63.45% -41.90% -16.33% -11.73% -11.31% -9.80% -
ROE -7.59% -8.54% -0.07% -0.04% -0.03% -0.04% -0.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.70 11.82 15.75 20.88 24.32 30.24 37.14 -56.34%
EPS -6.57 -7.50 -6.60 -3.41 -2.85 -3.42 -3.64 48.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.866 0.8779 89.89 91.54 93.31 93.92 95.03 -95.62%
Adjusted Per Share Value based on latest NOSH - 295,396
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 7.65 8.44 11.25 20.89 24.40 30.21 37.35 -65.21%
EPS -4.70 -5.36 -4.71 -3.41 -2.86 -3.42 -3.66 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6188 0.627 64.2078 91.6122 93.6336 93.822 95.5654 -96.51%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.18 0.29 0.21 0.21 0.26 0.35 -
P/RPS 1.12 1.52 1.84 1.01 0.86 0.86 0.94 12.37%
P/EPS -1.83 -2.40 -4.39 -6.16 -7.36 -7.60 -9.62 -66.89%
EY -54.78 -41.67 -22.76 -16.24 -13.59 -13.15 -10.40 202.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 19/08/11 20/05/11 28/02/11 24/11/10 25/08/10 26/05/10 -
Price 0.15 0.13 0.20 0.23 0.26 0.23 0.26 -
P/RPS 1.40 1.10 1.27 1.10 1.07 0.76 0.70 58.67%
P/EPS -2.28 -1.73 -3.03 -6.74 -9.11 -6.73 -7.14 -53.24%
EY -43.82 -57.69 -33.00 -14.83 -10.97 -14.87 -14.00 113.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.00 0.00 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