[MAXTRAL] QoQ Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[MAXTRAL] MAXTRAL INDUSTRY BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -117.61%
YoY- 93.81%
Quarter Report
Latest QR
Upcoming QR
MAXTRAL's Result
MAXTRAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 576 152 1,211 2,248 3,288 4,844 15,441 -88.90%
PBT -1,938 -2,848 -3,053 16,244 31,456 -12,212 -42,394 -87.28%
Tax 0 0 0 -1,693 1,414 2,264 3,164 -
NP -1,938 -2,848 -3,053 14,550 32,870 -9,948 -39,230 -86.61%
-
NP to SH 6,422 -2,824 -2,563 14,550 32,870 -10,252 -41,406 -
-
Tax Rate - - - 10.42% -4.50% - - -
Total Cost 2,514 3,000 4,264 -12,302 -29,582 14,792 54,671 -87.23%
-
Net Worth -37,795 -43,242 -42,297 6,674,284 51,217 32,226 -34,772 5.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth -37,795 -43,242 -42,297 6,674,284 51,217 32,226 -34,772 5.73%
NOSH 294,587 294,166 294,553 294,150 210,166 210,081 210,103 25.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -336.46% -1,873.68% -252.11% 647.27% 999.70% -205.37% -254.06% -
ROE 0.00% 0.00% 0.00% 0.22% 64.18% -31.81% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.20 0.05 0.41 0.76 1.56 2.31 7.35 -91.01%
EPS 2.18 -0.96 -1.22 4.95 15.64 -4.88 -19.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1283 -0.147 -0.1436 22.69 0.2437 0.1534 -0.1655 -15.65%
Adjusted Per Share Value based on latest NOSH - 294,497
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.20 0.05 0.41 0.76 1.12 1.65 5.25 -88.74%
EPS 2.18 -0.96 -0.87 4.95 11.17 -3.49 -14.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1285 -0.147 -0.1438 22.6888 0.1741 0.1096 -0.1182 5.74%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.025 0.025 0.025 0.025 0.025 0.025 0.03 -
P/RPS 12.79 48.38 6.08 3.27 1.60 1.08 0.41 897.22%
P/EPS 1.15 -2.60 -2.87 0.51 0.16 -0.51 -0.15 -
EY 87.20 -38.40 -34.81 197.87 625.60 -195.20 -656.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.10 0.16 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 26/11/13 30/08/13 27/05/13 01/03/13 -
Price 0.025 0.025 0.025 0.025 0.025 0.025 0.025 -
P/RPS 12.79 48.38 6.08 3.27 1.60 1.08 0.34 1030.17%
P/EPS 1.15 -2.60 -2.87 0.51 0.16 -0.51 -0.13 -
EY 87.20 -38.40 -34.81 197.87 625.60 -195.20 -788.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.10 0.16 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